[SYMLIFE] QoQ Annualized Quarter Result on 2009-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 257,473 244,398 239,716 233,884 292,044 330,849 355,202 -19.32% QoQ % 5.35% 1.95% 2.49% -19.91% -11.73% -6.86% - Horiz. % 72.49% 68.81% 67.49% 65.85% 82.22% 93.14% 100.00%
PBT 50,704 45,396 43,438 44,888 38,113 48,221 61,450 -12.04% QoQ % 11.69% 4.51% -3.23% 17.78% -20.96% -21.53% - Horiz. % 82.51% 73.87% 70.69% 73.05% 62.02% 78.47% 100.00%
Tax -16,317 -14,554 -13,328 -12,732 -14,603 -15,512 -19,880 -12.35% QoQ % -12.11% -9.20% -4.68% 12.81% 5.86% 21.97% - Horiz. % 82.08% 73.21% 67.04% 64.04% 73.46% 78.03% 100.00%
NP 34,387 30,841 30,110 32,156 23,510 32,709 41,570 -11.89% QoQ % 11.50% 2.43% -6.36% 36.78% -28.12% -21.32% - Horiz. % 82.72% 74.19% 72.43% 77.35% 56.56% 78.68% 100.00%
NP to SH 27,726 23,846 24,020 23,424 18,343 27,756 37,564 -18.34% QoQ % 16.27% -0.72% 2.54% 27.70% -33.91% -26.11% - Horiz. % 73.81% 63.48% 63.94% 62.36% 48.83% 73.89% 100.00%
Tax Rate 32.18 % 32.06 % 30.68 % 28.36 % 38.32 % 32.17 % 32.35 % -0.35% QoQ % 0.37% 4.50% 8.18% -25.99% 19.12% -0.56% - Horiz. % 99.47% 99.10% 94.84% 87.67% 118.45% 99.44% 100.00%
Total Cost 223,086 213,557 209,606 201,728 268,534 298,140 313,632 -20.33% QoQ % 4.46% 1.89% 3.91% -24.88% -9.93% -4.94% - Horiz. % 71.13% 68.09% 66.83% 64.32% 85.62% 95.06% 100.00%
Net Worth 421,932 413,573 408,559 404,994 420,179 416,340 415,739 0.99% QoQ % 2.02% 1.23% 0.88% -3.61% 0.92% 0.14% - Horiz. % 101.49% 99.48% 98.27% 97.42% 101.07% 100.14% 100.00%
Dividend 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,219 - - - 4,346 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 189.10% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 29.65 % - % - % - % 23.70 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.11% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 421,932 413,573 408,559 404,994 420,179 416,340 415,739 0.99% QoQ % 2.02% 1.23% 0.88% -3.61% 0.92% 0.14% - Horiz. % 101.49% 99.48% 98.27% 97.42% 101.07% 100.14% 100.00%
NOSH 273,982 273,889 274,200 273,644 289,778 293,197 294,850 -4.78% QoQ % 0.03% -0.11% 0.20% -5.57% -1.17% -0.56% - Horiz. % 92.92% 92.89% 93.00% 92.81% 98.28% 99.44% 100.00%
Ratio Analysis 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.36 % 12.62 % 12.56 % 13.75 % 8.05 % 9.89 % 11.70 % 9.26% QoQ % 5.86% 0.48% -8.65% 70.81% -18.60% -15.47% - Horiz. % 114.19% 107.86% 107.35% 117.52% 68.80% 84.53% 100.00%
ROE 6.57 % 5.77 % 5.88 % 5.78 % 4.37 % 6.67 % 9.04 % -19.18% QoQ % 13.86% -1.87% 1.73% 32.27% -34.48% -26.22% - Horiz. % 72.68% 63.83% 65.04% 63.94% 48.34% 73.78% 100.00%
Per Share 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.97 89.23 87.42 85.47 100.78 112.84 120.47 -15.28% QoQ % 5.31% 2.07% 2.28% -15.19% -10.69% -6.33% - Horiz. % 78.00% 74.07% 72.57% 70.95% 83.66% 93.67% 100.00%
EPS 10.12 8.71 8.76 8.56 6.33 9.47 12.74 -14.24% QoQ % 16.19% -0.57% 2.34% 35.23% -33.16% -25.67% - Horiz. % 79.43% 68.37% 68.76% 67.19% 49.69% 74.33% 100.00%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5400 1.5100 1.4900 1.4800 1.4500 1.4200 1.4100 6.06% QoQ % 1.99% 1.34% 0.68% 2.07% 2.11% 0.71% - Horiz. % 109.22% 107.09% 105.67% 104.96% 102.84% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.75 38.68 37.94 37.02 46.22 52.37 56.22 -19.32% QoQ % 5.35% 1.95% 2.49% -19.90% -11.74% -6.85% - Horiz. % 72.48% 68.80% 67.48% 65.85% 82.21% 93.15% 100.00%
EPS 4.39 3.77 3.80 3.71 2.90 4.39 5.95 -18.36% QoQ % 16.45% -0.79% 2.43% 27.93% -33.94% -26.22% - Horiz. % 73.78% 63.36% 63.87% 62.35% 48.74% 73.78% 100.00%
DPS 1.30 0.00 0.00 0.00 0.69 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 188.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6678 0.6546 0.6467 0.6410 0.6650 0.6590 0.6580 0.99% QoQ % 2.02% 1.22% 0.89% -3.61% 0.91% 0.15% - Horiz. % 101.49% 99.48% 98.28% 97.42% 101.06% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6500 0.6000 0.6400 0.6400 0.5400 0.7000 0.7200 -
P/RPS 0.69 0.67 0.73 0.75 0.54 0.62 0.60 9.77% QoQ % 2.99% -8.22% -2.67% 38.89% -12.90% 3.33% - Horiz. % 115.00% 111.67% 121.67% 125.00% 90.00% 103.33% 100.00%
P/EPS 6.42 6.89 7.31 7.48 8.53 7.39 5.65 8.90% QoQ % -6.82% -5.75% -2.27% -12.31% 15.43% 30.80% - Horiz. % 113.63% 121.95% 129.38% 132.39% 150.97% 130.80% 100.00%
EY 15.57 14.51 13.69 13.38 11.72 13.52 17.69 -8.17% QoQ % 7.31% 5.99% 2.32% 14.16% -13.31% -23.57% - Horiz. % 88.02% 82.02% 77.39% 75.64% 66.25% 76.43% 100.00%
DY 4.62 0.00 0.00 0.00 2.78 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 166.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.40 0.43 0.43 0.37 0.49 0.51 -12.15% QoQ % 5.00% -6.98% 0.00% 16.22% -24.49% -3.92% - Horiz. % 82.35% 78.43% 84.31% 84.31% 72.55% 96.08% 100.00%
Price Multiplier on Announcement Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.6500 0.6200 0.6300 0.6400 0.6000 0.5600 0.7200 -
P/RPS 0.69 0.69 0.72 0.75 0.60 0.50 0.60 9.77% QoQ % 0.00% -4.17% -4.00% 25.00% 20.00% -16.67% - Horiz. % 115.00% 115.00% 120.00% 125.00% 100.00% 83.33% 100.00%
P/EPS 6.42 7.12 7.19 7.48 9.48 5.92 5.65 8.90% QoQ % -9.83% -0.97% -3.88% -21.10% 60.14% 4.78% - Horiz. % 113.63% 126.02% 127.26% 132.39% 167.79% 104.78% 100.00%
EY 15.57 14.04 13.90 13.38 10.55 16.90 17.69 -8.17% QoQ % 10.90% 1.01% 3.89% 26.82% -37.57% -4.47% - Horiz. % 88.02% 79.37% 78.58% 75.64% 59.64% 95.53% 100.00%
DY 4.62 0.00 0.00 0.00 2.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 184.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.41 0.42 0.43 0.41 0.39 0.51 -12.15% QoQ % 2.44% -2.38% -2.33% 4.88% 5.13% -23.53% - Horiz. % 82.35% 80.39% 82.35% 84.31% 80.39% 76.47% 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.
Comment
1Q 2010 Announcement.pdf 
