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 - 600,572
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.20 53.31 72.98 57.37 48.20 42.38 39.01 -0.79%
  YoY % -30.22% -26.95% 27.21% 19.02% 13.73% 8.64% -
  Horiz. % 95.36% 136.66% 187.08% 147.06% 123.56% 108.64% 100.00%
EPS 2.30 10.14 14.84 8.79 3.42 3.97 1.93 2.96%
  YoY % -77.32% -31.67% 68.83% 157.02% -13.85% 105.70% -
  Horiz. % 119.17% 525.39% 768.91% 455.44% 177.20% 205.70% 100.00%
DPS 0.00 0.02 0.01 0.00 0.00 1.37 0.70 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 95.71% -
  Horiz. % 0.00% 2.86% 1.43% 0.00% 0.00% 195.71% 100.00%
NAPS 1.0022 0.9906 0.8904 0.7564 0.7163 0.7078 0.6786 6.71%
  YoY % 1.17% 11.25% 17.72% 5.60% 1.20% 4.30% -
  Horiz. % 147.69% 145.98% 131.21% 111.46% 105.56% 104.30% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers