Highlights

[SYMLIFE] YoY TTM Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -11.55%    YoY -     105.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 438,292 344,538 289,506 254,504 234,301 313,877 324,246 5.15%
  YoY % 27.21% 19.01% 13.75% 8.62% -25.35% -3.20% -
  Horiz. % 135.17% 106.26% 89.29% 78.49% 72.26% 96.80% 100.00%
PBT 112,841 65,130 33,974 41,055 29,107 65,658 60,448 10.95%
  YoY % 73.26% 91.71% -17.25% 41.05% -55.67% 8.62% -
  Horiz. % 186.67% 107.75% 56.20% 67.92% 48.15% 108.62% 100.00%
Tax -23,954 -13,084 -14,116 -13,667 -11,327 -15,378 -11,031 13.78%
  YoY % -83.08% 7.31% -3.29% -20.66% 26.34% -39.41% -
  Horiz. % 217.15% 118.61% 127.97% 123.90% 102.68% 139.41% 100.00%
NP 88,887 52,046 19,858 27,388 17,780 50,280 49,417 10.27%
  YoY % 70.79% 162.09% -27.49% 54.04% -64.64% 1.75% -
  Horiz. % 179.87% 105.32% 40.18% 55.42% 35.98% 101.75% 100.00%
NP to SH 89,116 52,806 20,541 23,815 11,571 48,056 46,956 11.26%
  YoY % 68.76% 157.08% -13.75% 105.82% -75.92% 2.34% -
  Horiz. % 189.79% 112.46% 43.75% 50.72% 24.64% 102.34% 100.00%
Tax Rate 21.23 % 20.09 % 41.55 % 33.29 % 38.92 % 23.42 % 18.25 % 2.55%
  YoY % 5.67% -51.65% 24.81% -14.47% 66.18% 28.33% -
  Horiz. % 116.33% 110.08% 227.67% 182.41% 213.26% 128.33% 100.00%
Total Cost 349,405 292,492 269,648 227,116 216,521 263,597 274,829 4.08%
  YoY % 19.46% 8.47% 18.73% 4.89% -17.86% -4.09% -
  Horiz. % 127.14% 106.43% 98.11% 82.64% 78.78% 95.91% 100.00%
Net Worth 534,775 454,283 430,212 425,063 407,531 414,090 386,138 5.57%
  YoY % 17.72% 5.60% 1.21% 4.30% -1.58% 7.24% -
  Horiz. % 138.49% 117.65% 111.41% 110.08% 105.54% 107.24% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 80 0 0 8,224 4,217 8,936 7,798 -53.30%
  YoY % 0.00% 0.00% 0.00% 95.03% -52.81% 14.59% -
  Horiz. % 1.03% 0.00% 0.00% 105.46% 54.08% 114.59% 100.00%
Div Payout % 0.09 % - % - % 34.54 % 36.44 % 18.60 % 16.61 % -58.06%
  YoY % 0.00% 0.00% 0.00% -5.21% 95.91% 11.98% -
  Horiz. % 0.54% 0.00% 0.00% 207.95% 219.39% 111.98% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 534,775 454,283 430,212 425,063 407,531 414,090 386,138 5.57%
  YoY % 17.72% 5.60% 1.21% 4.30% -1.58% 7.24% -
  Horiz. % 138.49% 117.65% 111.41% 110.08% 105.54% 107.24% 100.00%
NOSH 268,731 267,225 259,164 274,234 273,511 293,681 308,910 -2.29%
  YoY % 0.56% 3.11% -5.50% 0.26% -6.87% -4.93% -
  Horiz. % 86.99% 86.51% 83.90% 88.77% 88.54% 95.07% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.28 % 15.11 % 6.86 % 10.76 % 7.59 % 16.02 % 15.24 % 4.87%
  YoY % 34.22% 120.26% -36.25% 41.77% -52.62% 5.12% -
  Horiz. % 133.07% 99.15% 45.01% 70.60% 49.80% 105.12% 100.00%
ROE 16.66 % 11.62 % 4.77 % 5.60 % 2.84 % 11.61 % 12.16 % 5.38%
  YoY % 43.37% 143.61% -14.82% 97.18% -75.54% -4.52% -
  Horiz. % 137.01% 95.56% 39.23% 46.05% 23.36% 95.48% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 163.10 128.93 111.71 92.81 85.66 106.88 104.96 7.62%
  YoY % 26.50% 15.41% 20.36% 8.35% -19.85% 1.83% -
  Horiz. % 155.39% 122.84% 106.43% 88.42% 81.61% 101.83% 100.00%
EPS 33.16 19.76 7.93 8.68 4.23 16.36 15.20 13.87%
  YoY % 67.81% 149.18% -8.64% 105.20% -74.14% 7.63% -
  Horiz. % 218.16% 130.00% 52.17% 57.11% 27.83% 107.63% 100.00%
DPS 0.03 0.00 0.00 3.00 1.54 3.04 2.52 -52.18%
  YoY % 0.00% 0.00% 0.00% 94.81% -49.34% 20.63% -
  Horiz. % 1.19% 0.00% 0.00% 119.05% 61.11% 120.63% 100.00%
NAPS 1.9900 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 8.05%
  YoY % 17.06% 2.41% 7.10% 4.03% 5.67% 12.80% -
  Horiz. % 159.20% 136.00% 132.80% 124.00% 119.20% 112.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 72.98 57.37 48.20 42.38 39.01 52.26 53.99 5.15%
  YoY % 27.21% 19.02% 13.73% 8.64% -25.35% -3.20% -
  Horiz. % 135.17% 106.26% 89.28% 78.50% 72.25% 96.80% 100.00%
EPS 14.84 8.79 3.42 3.97 1.93 8.00 7.82 11.26%
  YoY % 68.83% 157.02% -13.85% 105.70% -75.88% 2.30% -
  Horiz. % 189.77% 112.40% 43.73% 50.77% 24.68% 102.30% 100.00%
DPS 0.01 0.00 0.00 1.37 0.70 1.49 1.30 -55.54%
  YoY % 0.00% 0.00% 0.00% 95.71% -53.02% 14.62% -
  Horiz. % 0.77% 0.00% 0.00% 105.38% 53.85% 114.62% 100.00%
NAPS 0.8904 0.7564 0.7163 0.7078 0.6786 0.6895 0.6430 5.57%
  YoY % 17.72% 5.60% 1.20% 4.30% -1.58% 7.23% -
  Horiz. % 138.48% 117.64% 111.40% 110.08% 105.54% 107.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.1800 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 -
P/RPS 0.72 0.62 0.64 1.05 0.75 0.67 1.09 -6.67%
  YoY % 16.13% -3.12% -39.05% 40.00% 11.94% -38.53% -
  Horiz. % 66.06% 56.88% 58.72% 96.33% 68.81% 61.47% 100.00%
P/EPS 3.56 4.05 9.08 11.17 15.13 4.40 7.50 -11.67%
  YoY % -12.10% -55.40% -18.71% -26.17% 243.86% -41.33% -
  Horiz. % 47.47% 54.00% 121.07% 148.93% 201.73% 58.67% 100.00%
EY 28.10 24.70 11.01 8.95 6.61 22.73 13.33 13.22%
  YoY % 13.77% 124.34% 23.02% 35.40% -70.92% 70.52% -
  Horiz. % 210.80% 185.30% 82.60% 67.14% 49.59% 170.52% 100.00%
DY 0.03 0.00 0.00 3.09 2.41 4.23 2.21 -51.13%
  YoY % 0.00% 0.00% 0.00% 28.22% -43.03% 91.40% -
  Horiz. % 1.36% 0.00% 0.00% 139.82% 109.05% 191.40% 100.00%
P/NAPS 0.59 0.47 0.43 0.63 0.43 0.51 0.91 -6.96%
  YoY % 25.53% 9.30% -31.75% 46.51% -15.69% -43.96% -
  Horiz. % 64.84% 51.65% 47.25% 69.23% 47.25% 56.04% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 -
Price 1.1400 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 -
P/RPS 0.70 0.63 0.65 1.05 0.74 0.67 1.02 -6.08%
  YoY % 11.11% -3.08% -38.10% 41.89% 10.45% -34.31% -
  Horiz. % 68.63% 61.76% 63.73% 102.94% 72.55% 65.69% 100.00%
P/EPS 3.44 4.10 9.21 11.17 14.89 4.40 7.04 -11.24%
  YoY % -16.10% -55.48% -17.55% -24.98% 238.41% -37.50% -
  Horiz. % 48.86% 58.24% 130.82% 158.66% 211.51% 62.50% 100.00%
EY 29.09 24.40 10.86 8.95 6.72 22.73 14.21 12.67%
  YoY % 19.22% 124.68% 21.34% 33.18% -70.44% 59.96% -
  Horiz. % 204.71% 171.71% 76.43% 62.98% 47.29% 159.96% 100.00%
DY 0.03 0.00 0.00 3.09 2.45 4.23 2.36 -51.66%
  YoY % 0.00% 0.00% 0.00% 26.12% -42.08% 79.24% -
  Horiz. % 1.27% 0.00% 0.00% 130.93% 103.81% 179.24% 100.00%
P/NAPS 0.57 0.48 0.44 0.63 0.42 0.51 0.86 -6.62%
  YoY % 18.75% 9.09% -30.16% 50.00% -17.65% -40.70% -
  Horiz. % 66.28% 55.81% 51.16% 73.26% 48.84% 59.30% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers