Highlights

[SYMLIFE] YoY TTM Result on 2012-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 19-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     8.32%    YoY -     157.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 223,442 320,165 438,292 344,538 289,506 254,504 234,301 -0.79%
  YoY % -30.21% -26.95% 27.21% 19.01% 13.75% 8.62% -
  Horiz. % 95.37% 136.65% 187.06% 147.05% 123.56% 108.62% 100.00%
PBT 18,260 71,409 112,841 65,130 33,974 41,055 29,107 -7.47%
  YoY % -74.43% -36.72% 73.26% 91.71% -17.25% 41.05% -
  Horiz. % 62.73% 245.33% 387.68% 223.76% 116.72% 141.05% 100.00%
Tax -6,931 -11,581 -23,954 -13,084 -14,116 -13,667 -11,327 -7.86%
  YoY % 40.15% 51.65% -83.08% 7.31% -3.29% -20.66% -
  Horiz. % 61.19% 102.24% 211.48% 115.51% 124.62% 120.66% 100.00%
NP 11,329 59,828 88,887 52,046 19,858 27,388 17,780 -7.23%
  YoY % -81.06% -32.69% 70.79% 162.09% -27.49% 54.04% -
  Horiz. % 63.72% 336.49% 499.93% 292.72% 111.69% 154.04% 100.00%
NP to SH 13,792 60,895 89,116 52,806 20,541 23,815 11,571 2.97%
  YoY % -77.35% -31.67% 68.76% 157.08% -13.75% 105.82% -
  Horiz. % 119.19% 526.27% 770.17% 456.37% 177.52% 205.82% 100.00%
Tax Rate 37.96 % 16.22 % 21.23 % 20.09 % 41.55 % 33.29 % 38.92 % -0.42%
  YoY % 134.03% -23.60% 5.67% -51.65% 24.81% -14.47% -
  Horiz. % 97.53% 41.68% 54.55% 51.62% 106.76% 85.53% 100.00%
Total Cost 212,113 260,337 349,405 292,492 269,648 227,116 216,521 -0.34%
  YoY % -18.52% -25.49% 19.46% 8.47% 18.73% 4.89% -
  Horiz. % 97.96% 120.24% 161.37% 135.09% 124.54% 104.89% 100.00%
Net Worth 601,908 594,950 534,775 454,283 430,212 425,063 407,531 6.71%
  YoY % 1.17% 11.25% 17.72% 5.60% 1.21% 4.30% -
  Horiz. % 147.70% 145.99% 131.22% 111.47% 105.57% 104.30% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 112 80 0 0 8,224 4,217 -
  YoY % 0.00% 40.12% 0.00% 0.00% 0.00% 95.03% -
  Horiz. % 0.00% 2.68% 1.91% 0.00% 0.00% 195.03% 100.00%
Div Payout % - % 0.19 % 0.09 % - % - % 34.54 % 36.44 % -
  YoY % 0.00% 111.11% 0.00% 0.00% 0.00% -5.21% -
  Horiz. % 0.00% 0.52% 0.25% 0.00% 0.00% 94.79% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 601,908 594,950 534,775 454,283 430,212 425,063 407,531 6.71%
  YoY % 1.17% 11.25% 17.72% 5.60% 1.21% 4.30% -
  Horiz. % 147.70% 145.99% 131.22% 111.47% 105.57% 104.30% 100.00%
NOSH 283,918 281,967 268,731 267,225 259,164 274,234 273,511 0.62%
  YoY % 0.69% 4.93% 0.56% 3.11% -5.50% 0.26% -
  Horiz. % 103.81% 103.09% 98.25% 97.70% 94.75% 100.26% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.07 % 18.69 % 20.28 % 15.11 % 6.86 % 10.76 % 7.59 % -6.50%
  YoY % -72.87% -7.84% 34.22% 120.26% -36.25% 41.77% -
  Horiz. % 66.80% 246.25% 267.19% 199.08% 90.38% 141.77% 100.00%
ROE 2.29 % 10.24 % 16.66 % 11.62 % 4.77 % 5.60 % 2.84 % -3.52%
  YoY % -77.64% -38.54% 43.37% 143.61% -14.82% 97.18% -
  Horiz. % 80.63% 360.56% 586.62% 409.15% 167.96% 197.18% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.70 113.55 163.10 128.93 111.71 92.81 85.66 -1.40%
  YoY % -30.69% -30.38% 26.50% 15.41% 20.36% 8.35% -
  Horiz. % 91.87% 132.56% 190.40% 150.51% 130.41% 108.35% 100.00%
EPS 4.86 21.60 33.16 19.76 7.93 8.68 4.23 2.34%
  YoY % -77.50% -34.86% 67.81% 149.18% -8.64% 105.20% -
  Horiz. % 114.89% 510.64% 783.92% 467.14% 187.47% 205.20% 100.00%
DPS 0.00 0.04 0.03 0.00 0.00 3.00 1.54 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 94.81% -
  Horiz. % 0.00% 2.60% 1.95% 0.00% 0.00% 194.81% 100.00%
NAPS 2.1200 2.1100 1.9900 1.7000 1.6600 1.5500 1.4900 6.05%
  YoY % 0.47% 6.03% 17.06% 2.41% 7.10% 4.03% -
  Horiz. % 142.28% 141.61% 133.56% 114.09% 111.41% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.37 50.67 69.37 54.53 45.82 40.28 37.08 -0.78%
  YoY % -30.20% -26.96% 27.21% 19.01% 13.75% 8.63% -
  Horiz. % 95.39% 136.65% 187.08% 147.06% 123.57% 108.63% 100.00%
EPS 2.18 9.64 14.10 8.36 3.25 3.77 1.83 2.96%
  YoY % -77.39% -31.63% 68.66% 157.23% -13.79% 106.01% -
  Horiz. % 119.13% 526.78% 770.49% 456.83% 177.60% 206.01% 100.00%
DPS 0.00 0.02 0.01 0.00 0.00 1.30 0.67 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 94.03% -
  Horiz. % 0.00% 2.99% 1.49% 0.00% 0.00% 194.03% 100.00%
NAPS 0.9527 0.9417 0.8464 0.7190 0.6809 0.6728 0.6450 6.71%
  YoY % 1.17% 11.26% 17.72% 5.60% 1.20% 4.31% -
  Horiz. % 147.71% 146.00% 131.22% 111.47% 105.57% 104.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 1.0700 1.1800 0.8000 0.7200 0.9700 0.6400 -
P/RPS 0.88 0.94 0.72 0.62 0.64 1.05 0.75 2.70%
  YoY % -6.38% 30.56% 16.13% -3.12% -39.05% 40.00% -
  Horiz. % 117.33% 125.33% 96.00% 82.67% 85.33% 140.00% 100.00%
P/EPS 14.20 4.95 3.56 4.05 9.08 11.17 15.13 -1.05%
  YoY % 186.87% 39.04% -12.10% -55.40% -18.71% -26.17% -
  Horiz. % 93.85% 32.72% 23.53% 26.77% 60.01% 73.83% 100.00%
EY 7.04 20.18 28.10 24.70 11.01 8.95 6.61 1.06%
  YoY % -65.11% -28.19% 13.77% 124.34% 23.02% 35.40% -
  Horiz. % 106.51% 305.30% 425.11% 373.68% 166.57% 135.40% 100.00%
DY 0.00 0.04 0.03 0.00 0.00 3.09 2.41 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 28.22% -
  Horiz. % 0.00% 1.66% 1.24% 0.00% 0.00% 128.22% 100.00%
P/NAPS 0.33 0.51 0.59 0.47 0.43 0.63 0.43 -4.31%
  YoY % -35.29% -13.56% 25.53% 9.30% -31.75% 46.51% -
  Horiz. % 76.74% 118.60% 137.21% 109.30% 100.00% 146.51% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 -
Price 0.8050 0.9700 1.1400 0.8100 0.7300 0.9700 0.6300 -
P/RPS 1.02 0.85 0.70 0.63 0.65 1.05 0.74 5.49%
  YoY % 20.00% 21.43% 11.11% -3.08% -38.10% 41.89% -
  Horiz. % 137.84% 114.86% 94.59% 85.14% 87.84% 141.89% 100.00%
P/EPS 16.57 4.49 3.44 4.10 9.21 11.17 14.89 1.80%
  YoY % 269.04% 30.52% -16.10% -55.48% -17.55% -24.98% -
  Horiz. % 111.28% 30.15% 23.10% 27.54% 61.85% 75.02% 100.00%
EY 6.03 22.26 29.09 24.40 10.86 8.95 6.72 -1.79%
  YoY % -72.91% -23.48% 19.22% 124.68% 21.34% 33.18% -
  Horiz. % 89.73% 331.25% 432.89% 363.10% 161.61% 133.18% 100.00%
DY 0.00 0.04 0.03 0.00 0.00 3.09 2.45 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 26.12% -
  Horiz. % 0.00% 1.63% 1.22% 0.00% 0.00% 126.12% 100.00%
P/NAPS 0.38 0.46 0.57 0.48 0.44 0.63 0.42 -1.65%
  YoY % -17.39% -19.30% 18.75% 9.09% -30.16% 50.00% -
  Horiz. % 90.48% 109.52% 135.71% 114.29% 104.76% 150.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS