[SYMLIFE] QoQ Annualized Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 134,976 147,460 232,690 240,086 234,652 189,952 144,279 -4.34% QoQ % -8.47% -36.63% -3.08% 2.32% 23.53% 31.66% - Horiz. % 93.55% 102.20% 161.28% 166.40% 162.64% 131.66% 100.00%
PBT 35,170 54,544 33,911 35,913 28,836 21,356 17,581 58.70% QoQ % -35.52% 60.84% -5.58% 24.54% 35.03% 21.47% - Horiz. % 200.05% 310.24% 192.88% 204.27% 164.02% 121.47% 100.00%
Tax -1,192 -2,432 -3,652 -9,322 -8,500 -5,264 -6,594 -68.00% QoQ % 50.99% 33.41% 60.83% -9.68% -61.47% 20.17% - Horiz. % 18.08% 36.88% 55.38% 141.38% 128.91% 79.83% 100.00%
NP 33,978 52,112 30,259 26,590 20,336 16,092 10,987 112.12% QoQ % -34.80% 72.22% 13.80% 30.76% 26.37% 46.46% - Horiz. % 309.26% 474.31% 275.41% 242.02% 185.09% 146.46% 100.00%
NP to SH 35,122 53,312 31,822 27,978 21,958 18,204 13,194 91.96% QoQ % -34.12% 67.53% 13.74% 27.42% 20.62% 37.97% - Horiz. % 266.20% 404.06% 241.19% 212.06% 166.42% 137.97% 100.00%
Tax Rate 3.39 % 4.46 % 10.77 % 25.96 % 29.48 % 24.65 % 37.51 % -79.83% QoQ % -23.99% -58.59% -58.51% -11.94% 19.59% -34.28% - Horiz. % 9.04% 11.89% 28.71% 69.21% 78.59% 65.72% 100.00%
Total Cost 100,998 95,348 202,431 213,496 214,316 173,860 133,292 -16.87% QoQ % 5.93% -52.90% -5.18% -0.38% 23.27% 30.44% - Horiz. % 75.77% 71.53% 151.87% 160.17% 160.79% 130.44% 100.00%
Net Worth 617,312 622,724 609,204 597,931 589,419 587,955 583,206 3.86% QoQ % -0.87% 2.22% 1.89% 1.44% 0.25% 0.81% - Horiz. % 105.85% 106.78% 104.46% 102.52% 101.07% 100.81% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 84 - - - 56 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 150.16% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 0.27 % - % - % - % 0.43 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 62.79% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 617,312 622,724 609,204 597,931 589,419 587,955 583,206 3.86% QoQ % -0.87% 2.22% 1.89% 1.44% 0.25% 0.81% - Horiz. % 105.85% 106.78% 104.46% 102.52% 101.07% 100.81% 100.00%
NOSH 281,878 281,775 282,039 282,015 282,019 282,670 281,742 0.03% QoQ % 0.04% -0.09% 0.01% -0.00% -0.23% 0.33% - Horiz. % 100.05% 100.01% 100.11% 100.10% 100.10% 100.33% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 25.17 % 35.34 % 13.00 % 11.08 % 8.67 % 8.47 % 7.62 % 121.63% QoQ % -28.78% 171.85% 17.33% 27.80% 2.36% 11.15% - Horiz. % 330.31% 463.78% 170.60% 145.41% 113.78% 111.15% 100.00%
ROE 5.69 % 8.56 % 5.22 % 4.68 % 3.73 % 3.10 % 2.26 % 84.97% QoQ % -33.53% 63.98% 11.54% 25.47% 20.32% 37.17% - Horiz. % 251.77% 378.76% 230.97% 207.08% 165.04% 137.17% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 47.88 52.33 82.50 85.12 83.20 67.20 51.21 -4.38% QoQ % -8.50% -36.57% -3.08% 2.31% 23.81% 31.22% - Horiz. % 93.50% 102.19% 161.10% 166.22% 162.47% 131.22% 100.00%
EPS 12.46 18.92 11.28 9.92 7.78 6.44 4.68 91.98% QoQ % -34.14% 67.73% 13.71% 27.51% 20.81% 37.61% - Horiz. % 266.24% 404.27% 241.03% 211.97% 166.24% 137.61% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1900 2.2100 2.1600 2.1200 2.0900 2.0800 2.0700 3.82% QoQ % -0.90% 2.31% 1.89% 1.44% 0.48% 0.48% - Horiz. % 105.80% 106.76% 104.35% 102.42% 100.97% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.36 23.34 36.83 38.00 37.14 30.06 22.84 -4.36% QoQ % -8.48% -36.63% -3.08% 2.32% 23.55% 31.61% - Horiz. % 93.52% 102.19% 161.25% 166.37% 162.61% 131.61% 100.00%
EPS 5.56 8.44 5.04 4.43 3.48 2.88 2.09 91.88% QoQ % -34.12% 67.46% 13.77% 27.30% 20.83% 37.80% - Horiz. % 266.03% 403.83% 241.15% 211.96% 166.51% 137.80% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9771 0.9856 0.9642 0.9464 0.9329 0.9306 0.9231 3.86% QoQ % -0.86% 2.22% 1.88% 1.45% 0.25% 0.81% - Horiz. % 105.85% 106.77% 104.45% 102.52% 101.06% 100.81% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8850 1.0000 0.8650 0.6400 0.6750 0.6850 0.7200 -
P/RPS 1.85 1.91 1.05 0.75 0.81 1.02 1.41 19.83% QoQ % -3.14% 81.90% 40.00% -7.41% -20.59% -27.66% - Horiz. % 131.21% 135.46% 74.47% 53.19% 57.45% 72.34% 100.00%
P/EPS 7.10 5.29 7.67 6.45 8.67 10.64 15.37 -40.21% QoQ % 34.22% -31.03% 18.91% -25.61% -18.52% -30.77% - Horiz. % 46.19% 34.42% 49.90% 41.96% 56.41% 69.23% 100.00%
EY 14.08 18.92 13.04 15.50 11.53 9.40 6.50 67.34% QoQ % -25.58% 45.09% -15.87% 34.43% 22.66% 44.62% - Horiz. % 216.62% 291.08% 200.62% 238.46% 177.38% 144.62% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.45 0.40 0.30 0.32 0.33 0.35 9.30% QoQ % -11.11% 12.50% 33.33% -6.25% -3.03% -5.71% - Horiz. % 114.29% 128.57% 114.29% 85.71% 91.43% 94.29% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.8000 0.8900 1.0400 0.7600 0.6600 0.7050 0.6900 -
P/RPS 1.67 1.70 1.26 0.89 0.79 1.05 1.35 15.22% QoQ % -1.76% 34.92% 41.57% 12.66% -24.76% -22.22% - Horiz. % 123.70% 125.93% 93.33% 65.93% 58.52% 77.78% 100.00%
P/EPS 6.42 4.70 9.22 7.66 8.48 10.95 14.73 -42.49% QoQ % 36.60% -49.02% 20.37% -9.67% -22.56% -25.66% - Horiz. % 43.58% 31.91% 62.59% 52.00% 57.57% 74.34% 100.00%
EY 15.58 21.26 10.85 13.05 11.80 9.13 6.79 73.88% QoQ % -26.72% 95.94% -16.86% 10.59% 29.24% 34.46% - Horiz. % 229.46% 313.11% 159.79% 192.19% 173.78% 134.46% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.40 0.48 0.36 0.32 0.34 0.33 7.92% QoQ % -7.50% -16.67% 33.33% 12.50% -5.88% 3.03% - Horiz. % 112.12% 121.21% 145.45% 109.09% 96.97% 103.03% 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
SymLife - 3Q 2017 Announcement.pdf 
