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 - 631,804
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.47 49.20 36.39 35.96 49.61 56.38 32.88 10.68%
  YoY % 22.91% 35.20% 1.20% -27.51% -12.01% 71.47% -
  Horiz. % 183.91% 149.64% 110.68% 109.37% 150.88% 171.47% 100.00%
EPS 14.46 4.61 3.20 2.44 4.92 8.04 7.53 11.48%
  YoY % 213.67% 44.06% 31.15% -50.41% -38.81% 6.77% -
  Horiz. % 192.03% 61.22% 42.50% 32.40% 65.34% 106.77% 100.00%
DPS 0.00 0.00 1.30 0.67 1.41 1.23 0.00 -
  YoY % 0.00% 0.00% 94.03% -52.48% 14.63% 0.00% -
  Horiz. % 0.00% 0.00% 105.69% 54.47% 114.63% 100.00% -
NAPS 0.7826 0.6821 0.6778 0.6561 0.6534 0.6348 0.5893 4.84%
  YoY % 14.73% 0.63% 3.31% 0.41% 2.93% 7.72% -
  Horiz. % 132.80% 115.75% 115.02% 111.34% 110.88% 107.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS