Highlights

[SYMLIFE] YoY TTM Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     33.19%    YoY -     -50.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 382,033 310,878 229,894 227,206 313,422 356,209 207,768 10.67%
  YoY % 22.89% 35.23% 1.18% -27.51% -12.01% 71.45% -
  Horiz. % 183.87% 149.63% 110.65% 109.36% 150.85% 171.45% 100.00%
PBT 111,505 44,838 32,162 35,994 47,794 70,073 56,019 12.15%
  YoY % 148.68% 39.41% -10.65% -24.69% -31.79% 25.09% -
  Horiz. % 199.05% 80.04% 57.41% 64.25% 85.32% 125.09% 100.00%
Tax -21,022 -16,457 -10,567 -13,885 -13,659 -16,508 -7,108 19.79%
  YoY % -27.74% -55.74% 23.90% -1.65% 17.26% -132.25% -
  Horiz. % 295.75% 231.53% 148.66% 195.34% 192.16% 232.25% 100.00%
NP 90,483 28,381 21,595 22,109 34,135 53,565 48,911 10.79%
  YoY % 218.82% 31.42% -2.32% -35.23% -36.27% 9.52% -
  Horiz. % 185.00% 58.03% 44.15% 45.20% 69.79% 109.52% 100.00%
NP to SH 91,365 29,151 20,246 15,411 31,064 50,804 47,572 11.48%
  YoY % 213.42% 43.98% 31.37% -50.39% -38.86% 6.79% -
  Horiz. % 192.06% 61.28% 42.56% 32.40% 65.30% 106.79% 100.00%
Tax Rate 18.85 % 36.70 % 32.86 % 38.58 % 28.58 % 23.56 % 12.69 % 6.81%
  YoY % -48.64% 11.69% -14.83% 34.99% 21.31% 85.66% -
  Horiz. % 148.54% 289.20% 258.94% 304.02% 225.22% 185.66% 100.00%
Total Cost 291,550 282,497 208,299 205,097 279,287 302,644 158,857 10.64%
  YoY % 3.20% 35.62% 1.56% -26.56% -7.72% 90.51% -
  Horiz. % 183.53% 177.83% 131.12% 129.11% 175.81% 190.51% 100.00%
Net Worth 494,481 430,962 428,257 414,544 412,814 401,044 372,315 4.84%
  YoY % 14.74% 0.63% 3.31% 0.42% 2.93% 7.72% -
  Horiz. % 132.81% 115.75% 115.03% 111.34% 110.88% 107.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 0 0 8,224 4,217 8,936 7,798 0 -
  YoY % 0.00% 0.00% 95.03% -52.81% 14.59% 0.00% -
  Horiz. % 0.00% 0.00% 105.46% 54.08% 114.59% 100.00% -
Div Payout % - % - % 40.62 % 27.36 % 28.77 % 15.35 % - % -
  YoY % 0.00% 0.00% 48.46% -4.90% 87.43% 0.00% -
  Horiz. % 0.00% 0.00% 264.63% 178.24% 187.43% 100.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 494,481 430,962 428,257 414,544 412,814 401,044 372,315 4.84%
  YoY % 14.74% 0.63% 3.31% 0.42% 2.93% 7.72% -
  Horiz. % 132.81% 115.75% 115.03% 111.34% 110.88% 107.72% 100.00%
NOSH 268,739 258,061 274,523 274,532 290,714 301,537 318,218 -2.77%
  YoY % 4.14% -6.00% -0.00% -5.57% -3.59% -5.24% -
  Horiz. % 84.45% 81.10% 86.27% 86.27% 91.36% 94.76% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.68 % 9.13 % 9.39 % 9.73 % 10.89 % 15.04 % 23.54 % 0.10%
  YoY % 159.36% -2.77% -3.49% -10.65% -27.59% -36.11% -
  Horiz. % 100.59% 38.79% 39.89% 41.33% 46.26% 63.89% 100.00%
ROE 18.48 % 6.76 % 4.73 % 3.72 % 7.52 % 12.67 % 12.78 % 6.33%
  YoY % 173.37% 42.92% 27.15% -50.53% -40.65% -0.86% -
  Horiz. % 144.60% 52.90% 37.01% 29.11% 58.84% 99.14% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 142.16 120.47 83.74 82.76 107.81 118.13 65.29 13.83%
  YoY % 18.00% 43.86% 1.18% -23.24% -8.74% 80.93% -
  Horiz. % 217.74% 184.52% 128.26% 126.76% 165.12% 180.93% 100.00%
EPS 34.00 11.30 7.37 5.61 10.69 16.85 14.95 14.66%
  YoY % 200.88% 53.32% 31.37% -47.52% -36.56% 12.71% -
  Horiz. % 227.42% 75.59% 49.30% 37.53% 71.51% 112.71% 100.00%
DPS 0.00 0.00 3.00 1.54 3.07 2.59 0.00 -
  YoY % 0.00% 0.00% 94.81% -49.84% 18.53% 0.00% -
  Horiz. % 0.00% 0.00% 115.83% 59.46% 118.53% 100.00% -
NAPS 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 1.1700 7.83%
  YoY % 10.18% 7.05% 3.31% 6.34% 6.77% 13.68% -
  Horiz. % 157.26% 142.74% 133.33% 129.06% 121.37% 113.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.61 51.76 38.28 37.83 52.19 59.31 34.59 10.68%
  YoY % 22.89% 35.21% 1.19% -27.51% -12.00% 71.47% -
  Horiz. % 183.90% 149.64% 110.67% 109.37% 150.88% 171.47% 100.00%
EPS 15.21 4.85 3.37 2.57 5.17 8.46 7.92 11.48%
  YoY % 213.61% 43.92% 31.13% -50.29% -38.89% 6.82% -
  Horiz. % 192.05% 61.24% 42.55% 32.45% 65.28% 106.82% 100.00%
DPS 0.00 0.00 1.37 0.70 1.49 1.30 0.00 -
  YoY % 0.00% 0.00% 95.71% -53.02% 14.62% 0.00% -
  Horiz. % 0.00% 0.00% 105.38% 53.85% 114.62% 100.00% -
NAPS 0.8233 0.7176 0.7131 0.6902 0.6874 0.6678 0.6199 4.84%
  YoY % 14.73% 0.63% 3.32% 0.41% 2.94% 7.73% -
  Horiz. % 132.81% 115.76% 115.03% 111.34% 110.89% 107.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 0.8100 -
P/RPS 0.57 0.61 1.25 0.72 0.65 0.88 1.24 -12.14%
  YoY % -6.56% -51.20% 73.61% 10.77% -26.14% -29.03% -
  Horiz. % 45.97% 49.19% 100.81% 58.06% 52.42% 70.97% 100.00%
P/EPS 2.38 6.46 14.24 10.69 6.55 6.17 5.42 -12.81%
  YoY % -63.16% -54.63% 33.21% 63.21% 6.16% 13.84% -
  Horiz. % 43.91% 119.19% 262.73% 197.23% 120.85% 113.84% 100.00%
EY 41.97 15.47 7.02 9.36 15.26 16.20 18.46 14.66%
  YoY % 171.30% 120.37% -25.00% -38.66% -5.80% -12.24% -
  Horiz. % 227.36% 83.80% 38.03% 50.70% 82.67% 87.76% 100.00%
DY 0.00 0.00 2.86 2.56 4.39 2.49 0.00 -
  YoY % 0.00% 0.00% 11.72% -41.69% 76.31% 0.00% -
  Horiz. % 0.00% 0.00% 114.86% 102.81% 176.31% 100.00% -
P/NAPS 0.44 0.44 0.67 0.40 0.49 0.78 0.69 -7.22%
  YoY % 0.00% -34.33% 67.50% -18.37% -37.18% 13.04% -
  Horiz. % 63.77% 63.77% 97.10% 57.97% 71.01% 113.04% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 0.8800 -
P/RPS 0.57 0.66 1.37 0.75 0.52 0.75 1.35 -13.37%
  YoY % -13.64% -51.82% 82.67% 44.23% -30.67% -44.44% -
  Horiz. % 42.22% 48.89% 101.48% 55.56% 38.52% 55.56% 100.00%
P/EPS 2.38 7.08 15.59 11.04 5.24 5.28 5.89 -14.01%
  YoY % -66.38% -54.59% 41.21% 110.69% -0.76% -10.36% -
  Horiz. % 40.41% 120.20% 264.69% 187.44% 88.96% 89.64% 100.00%
EY 41.97 14.12 6.41 9.05 19.08 18.93 16.99 16.25%
  YoY % 197.24% 120.28% -29.17% -52.57% 0.79% 11.42% -
  Horiz. % 247.03% 83.11% 37.73% 53.27% 112.30% 111.42% 100.00%
DY 0.00 0.00 2.61 2.48 5.49 2.91 0.00 -
  YoY % 0.00% 0.00% 5.24% -54.83% 88.66% 0.00% -
  Horiz. % 0.00% 0.00% 89.69% 85.22% 188.66% 100.00% -
P/NAPS 0.44 0.48 0.74 0.41 0.39 0.67 0.75 -8.50%
  YoY % -8.33% -35.14% 80.49% 5.13% -41.79% -10.67% -
  Horiz. % 58.67% 64.00% 98.67% 54.67% 52.00% 89.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers