Highlights

[SYMLIFE] YoY TTM Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -14.99%    YoY -     31.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 439,227 382,033 310,878 229,894 227,206 313,422 356,209 3.55%
  YoY % 14.97% 22.89% 35.23% 1.18% -27.51% -12.01% -
  Horiz. % 123.31% 107.25% 87.27% 64.54% 63.78% 87.99% 100.00%
PBT 66,840 111,505 44,838 32,162 35,994 47,794 70,073 -0.78%
  YoY % -40.06% 148.68% 39.41% -10.65% -24.69% -31.79% -
  Horiz. % 95.39% 159.13% 63.99% 45.90% 51.37% 68.21% 100.00%
Tax -16,842 -21,022 -16,457 -10,567 -13,885 -13,659 -16,508 0.33%
  YoY % 19.88% -27.74% -55.74% 23.90% -1.65% 17.26% -
  Horiz. % 102.02% 127.34% 99.69% 64.01% 84.11% 82.74% 100.00%
NP 49,998 90,483 28,381 21,595 22,109 34,135 53,565 -1.14%
  YoY % -44.74% 218.82% 31.42% -2.32% -35.23% -36.27% -
  Horiz. % 93.34% 168.92% 52.98% 40.32% 41.28% 63.73% 100.00%
NP to SH 50,178 91,365 29,151 20,246 15,411 31,064 50,804 -0.21%
  YoY % -45.08% 213.42% 43.98% 31.37% -50.39% -38.86% -
  Horiz. % 98.77% 179.84% 57.38% 39.85% 30.33% 61.14% 100.00%
Tax Rate 25.20 % 18.85 % 36.70 % 32.86 % 38.58 % 28.58 % 23.56 % 1.13%
  YoY % 33.69% -48.64% 11.69% -14.83% 34.99% 21.31% -
  Horiz. % 106.96% 80.01% 155.77% 139.47% 163.75% 121.31% 100.00%
Total Cost 389,229 291,550 282,497 208,299 205,097 279,287 302,644 4.28%
  YoY % 33.50% 3.20% 35.62% 1.56% -26.56% -7.72% -
  Horiz. % 128.61% 96.33% 93.34% 68.83% 67.77% 92.28% 100.00%
Net Worth 542,304 494,481 430,962 428,257 414,544 412,814 401,044 5.15%
  YoY % 9.67% 14.74% 0.63% 3.31% 0.42% 2.93% -
  Horiz. % 135.22% 123.30% 107.46% 106.79% 103.37% 102.93% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 % 0.16 % - % - % 40.62 % 27.36 % 28.77 % 15.35 % -53.23%
  YoY % 0.00% 0.00% 0.00% 48.46% -4.90% 87.43% -
  Horiz. % 1.04% 0.00% 0.00% 264.63% 178.24% 187.43% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 542,304 494,481 430,962 428,257 414,544 412,814 401,044 5.15%
  YoY % 9.67% 14.74% 0.63% 3.31% 0.42% 2.93% -
  Horiz. % 135.22% 123.30% 107.46% 106.79% 103.37% 102.93% 100.00%
NOSH 280,986 268,739 258,061 274,523 274,532 290,714 301,537 -1.17%
  YoY % 4.56% 4.14% -6.00% -0.00% -5.57% -3.59% -
  Horiz. % 93.18% 89.12% 85.58% 91.04% 91.04% 96.41% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.38 % 23.68 % 9.13 % 9.39 % 9.73 % 10.89 % 15.04 % -4.54%
  YoY % -51.94% 159.36% -2.77% -3.49% -10.65% -27.59% -
  Horiz. % 75.66% 157.45% 60.70% 62.43% 64.69% 72.41% 100.00%
ROE 9.25 % 18.48 % 6.76 % 4.73 % 3.72 % 7.52 % 12.67 % -5.10%
  YoY % -49.95% 173.37% 42.92% 27.15% -50.53% -40.65% -
  Horiz. % 73.01% 145.86% 53.35% 37.33% 29.36% 59.35% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 156.32 142.16 120.47 83.74 82.76 107.81 118.13 4.77%
  YoY % 9.96% 18.00% 43.86% 1.18% -23.24% -8.74% -
  Horiz. % 132.33% 120.34% 101.98% 70.89% 70.06% 91.26% 100.00%
EPS 17.86 34.00 11.30 7.37 5.61 10.69 16.85 0.97%
  YoY % -47.47% 200.88% 53.32% 31.37% -47.52% -36.56% -
  Horiz. % 105.99% 201.78% 67.06% 43.74% 33.29% 63.44% 100.00%
DPS 0.03 0.00 0.00 3.00 1.54 3.07 2.59 -52.40%
  YoY % 0.00% 0.00% 0.00% 94.81% -49.84% 18.53% -
  Horiz. % 1.16% 0.00% 0.00% 115.83% 59.46% 118.53% 100.00%
NAPS 1.9300 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 6.40%
  YoY % 4.89% 10.18% 7.05% 3.31% 6.34% 6.77% -
  Horiz. % 145.11% 138.35% 125.56% 117.29% 113.53% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 69.52 60.47 49.20 36.39 35.96 49.61 56.38 3.55%
  YoY % 14.97% 22.91% 35.20% 1.20% -27.51% -12.01% -
  Horiz. % 123.31% 107.25% 87.26% 64.54% 63.78% 87.99% 100.00%
EPS 7.94 14.46 4.61 3.20 2.44 4.92 8.04 -0.21%
  YoY % -45.09% 213.67% 44.06% 31.15% -50.41% -38.81% -
  Horiz. % 98.76% 179.85% 57.34% 39.80% 30.35% 61.19% 100.00%
DPS 0.01 0.00 0.00 1.30 0.67 1.41 1.23 -55.13%
  YoY % 0.00% 0.00% 0.00% 94.03% -52.48% 14.63% -
  Horiz. % 0.81% 0.00% 0.00% 105.69% 54.47% 114.63% 100.00%
NAPS 0.8583 0.7826 0.6821 0.6778 0.6561 0.6534 0.6348 5.15%
  YoY % 9.67% 14.73% 0.63% 3.31% 0.41% 2.93% -
  Horiz. % 135.21% 123.28% 107.45% 106.77% 103.36% 102.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0500 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 -
P/RPS 0.67 0.57 0.61 1.25 0.72 0.65 0.88 -4.44%
  YoY % 17.54% -6.56% -51.20% 73.61% 10.77% -26.14% -
  Horiz. % 76.14% 64.77% 69.32% 142.05% 81.82% 73.86% 100.00%
P/EPS 5.88 2.38 6.46 14.24 10.69 6.55 6.17 -0.80%
  YoY % 147.06% -63.16% -54.63% 33.21% 63.21% 6.16% -
  Horiz. % 95.30% 38.57% 104.70% 230.79% 173.26% 106.16% 100.00%
EY 17.01 41.97 15.47 7.02 9.36 15.26 16.20 0.82%
  YoY % -59.47% 171.30% 120.37% -25.00% -38.66% -5.80% -
  Horiz. % 105.00% 259.07% 95.49% 43.33% 57.78% 94.20% 100.00%
DY 0.03 0.00 0.00 2.86 2.56 4.39 2.49 -52.09%
  YoY % 0.00% 0.00% 0.00% 11.72% -41.69% 76.31% -
  Horiz. % 1.20% 0.00% 0.00% 114.86% 102.81% 176.31% 100.00%
P/NAPS 0.54 0.44 0.44 0.67 0.40 0.49 0.78 -5.94%
  YoY % 22.73% 0.00% -34.33% 67.50% -18.37% -37.18% -
  Horiz. % 69.23% 56.41% 56.41% 85.90% 51.28% 62.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 -
Price 1.0000 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 -
P/RPS 0.64 0.57 0.66 1.37 0.75 0.52 0.75 -2.61%
  YoY % 12.28% -13.64% -51.82% 82.67% 44.23% -30.67% -
  Horiz. % 85.33% 76.00% 88.00% 182.67% 100.00% 69.33% 100.00%
P/EPS 5.60 2.38 7.08 15.59 11.04 5.24 5.28 0.98%
  YoY % 135.29% -66.38% -54.59% 41.21% 110.69% -0.76% -
  Horiz. % 106.06% 45.08% 134.09% 295.27% 209.09% 99.24% 100.00%
EY 17.86 41.97 14.12 6.41 9.05 19.08 18.93 -0.96%
  YoY % -57.45% 197.24% 120.28% -29.17% -52.57% 0.79% -
  Horiz. % 94.35% 221.71% 74.59% 33.86% 47.81% 100.79% 100.00%
DY 0.03 0.00 0.00 2.61 2.48 5.49 2.91 -53.32%
  YoY % 0.00% 0.00% 0.00% 5.24% -54.83% 88.66% -
  Horiz. % 1.03% 0.00% 0.00% 89.69% 85.22% 188.66% 100.00%
P/NAPS 0.52 0.44 0.48 0.74 0.41 0.39 0.67 -4.13%
  YoY % 18.18% -8.33% -35.14% 80.49% 5.13% -41.79% -
  Horiz. % 77.61% 65.67% 71.64% 110.45% 61.19% 58.21% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS