[SYMLIFE] QoQ Cumulative Quarter Result on 2010-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 163,163 62,348 243,780 155,720 116,889 53,210 257,473 -26.20% QoQ % 161.70% -74.42% 56.55% 33.22% 119.67% -79.33% - Horiz. % 63.37% 24.22% 94.68% 60.48% 45.40% 20.67% 100.00%
PBT 25,704 11,117 20,324 15,505 12,070 7,348 50,704 -36.40% QoQ % 131.21% -45.30% 31.08% 28.46% 64.26% -85.51% - Horiz. % 50.69% 21.93% 40.08% 30.58% 23.80% 14.49% 100.00%
Tax -9,751 -3,408 -8,434 -5,166 -4,014 -2,303 -16,317 -29.03% QoQ % -186.12% 59.59% -63.26% -28.70% -74.29% 85.89% - Horiz. % 59.76% 20.89% 51.69% 31.66% 24.60% 14.11% 100.00%
NP 15,953 7,709 11,890 10,339 8,056 5,045 34,387 -40.04% QoQ % 106.94% -35.16% 15.00% 28.34% 59.68% -85.33% - Horiz. % 46.39% 22.42% 34.58% 30.07% 23.43% 14.67% 100.00%
NP to SH 16,207 7,836 12,359 10,405 8,099 5,055 27,726 -30.07% QoQ % 106.83% -36.60% 18.78% 28.47% 60.22% -81.77% - Horiz. % 58.45% 28.26% 44.58% 37.53% 29.21% 18.23% 100.00%
Tax Rate 37.94 % 30.66 % 41.50 % 33.32 % 33.26 % 31.34 % 32.18 % 11.59% QoQ % 23.74% -26.12% 24.55% 0.18% 6.13% -2.61% - Horiz. % 117.90% 95.28% 128.96% 103.54% 103.36% 97.39% 100.00%
Total Cost 147,210 54,639 231,890 145,381 108,833 48,165 223,086 -24.19% QoQ % 169.42% -76.44% 59.51% 33.58% 125.96% -78.41% - Horiz. % 65.99% 24.49% 103.95% 65.17% 48.79% 21.59% 100.00%
Net Worth 433,929 438,377 429,951 427,152 424,103 428,576 421,932 1.88% QoQ % -1.01% 1.96% 0.66% 0.72% -1.04% 1.57% - Horiz. % 102.84% 103.90% 101.90% 101.24% 100.51% 101.57% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,477 - - - 8,219 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.64% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 44.32 % - % - % - % 29.65 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 149.48% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 433,929 438,377 429,951 427,152 424,103 428,576 421,932 1.88% QoQ % -1.01% 1.96% 0.66% 0.72% -1.04% 1.57% - Horiz. % 102.84% 103.90% 101.90% 101.24% 100.51% 101.57% 100.00%
NOSH 261,403 273,986 273,854 273,815 273,614 274,728 273,982 -3.08% QoQ % -4.59% 0.05% 0.01% 0.07% -0.41% 0.27% - Horiz. % 95.41% 100.00% 99.95% 99.94% 99.87% 100.27% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.78 % 12.36 % 4.88 % 6.64 % 6.89 % 9.48 % 13.36 % -18.76% QoQ % -20.87% 153.28% -26.51% -3.63% -27.32% -29.04% - Horiz. % 73.20% 92.51% 36.53% 49.70% 51.57% 70.96% 100.00%
ROE 3.73 % 1.79 % 2.87 % 2.44 % 1.91 % 1.18 % 6.57 % -31.41% QoQ % 108.38% -37.63% 17.62% 27.75% 61.86% -82.04% - Horiz. % 56.77% 27.25% 43.68% 37.14% 29.07% 17.96% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.42 22.76 89.02 56.87 42.72 19.37 93.97 -23.85% QoQ % 174.25% -74.43% 56.53% 33.12% 120.55% -79.39% - Horiz. % 66.43% 24.22% 94.73% 60.52% 45.46% 20.61% 100.00%
EPS 6.20 2.86 4.51 3.80 2.96 1.84 10.12 -27.84% QoQ % 116.78% -36.59% 18.68% 28.38% 60.87% -81.82% - Horiz. % 61.26% 28.26% 44.57% 37.55% 29.25% 18.18% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 5.12% QoQ % 3.75% 1.91% 0.64% 0.65% -0.64% 1.30% - Horiz. % 107.79% 103.90% 101.95% 101.30% 100.65% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.82 9.87 38.58 24.65 18.50 8.42 40.75 -26.21% QoQ % 161.60% -74.42% 56.51% 33.24% 119.71% -79.34% - Horiz. % 63.36% 24.22% 94.67% 60.49% 45.40% 20.66% 100.00%
EPS 2.57 1.24 1.96 1.65 1.28 0.80 4.39 -30.00% QoQ % 107.26% -36.73% 18.79% 28.91% 60.00% -81.78% - Horiz. % 58.54% 28.25% 44.65% 37.59% 29.16% 18.22% 100.00%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 1.30 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.92% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6868 0.6939 0.6805 0.6761 0.6713 0.6783 0.6678 1.89% QoQ % -1.02% 1.97% 0.65% 0.72% -1.03% 1.57% - Horiz. % 102.85% 103.91% 101.90% 101.24% 100.52% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 -
P/RPS 1.15 4.31 1.25 1.85 2.27 3.61 0.69 40.53% QoQ % -73.32% 244.80% -32.43% -18.50% -37.12% 423.19% - Horiz. % 166.67% 624.64% 181.16% 268.12% 328.99% 523.19% 100.00%
P/EPS 11.61 34.27 24.60 27.63 32.77 38.04 6.42 48.38% QoQ % -66.12% 39.31% -10.97% -15.69% -13.85% 492.52% - Horiz. % 180.84% 533.80% 383.18% 430.37% 510.44% 592.52% 100.00%
EY 8.61 2.92 4.07 3.62 3.05 2.63 15.57 -32.60% QoQ % 194.86% -28.26% 12.43% 18.69% 15.97% -83.11% - Horiz. % 55.30% 18.75% 26.14% 23.25% 19.59% 16.89% 100.00%
DY 0.00 0.00 1.80 0.00 0.00 0.00 4.62 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 38.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.61 0.71 0.67 0.63 0.45 0.42 1.58% QoQ % -29.51% -14.08% 5.97% 6.35% 40.00% 7.14% - Horiz. % 102.38% 145.24% 169.05% 159.52% 150.00% 107.14% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 -
Price 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 -
P/RPS 1.17 3.82 1.12 2.02 2.27 4.90 0.69 42.15% QoQ % -69.37% 241.07% -44.55% -11.01% -53.67% 610.14% - Horiz. % 169.57% 553.62% 162.32% 292.75% 328.99% 710.14% 100.00%
P/EPS 11.77 30.42 22.16 30.26 32.77 51.63 6.42 49.74% QoQ % -61.31% 37.27% -26.77% -7.66% -36.53% 704.21% - Horiz. % 183.33% 473.83% 345.17% 471.34% 510.44% 804.21% 100.00%
EY 8.49 3.29 4.51 3.30 3.05 1.94 15.57 -33.23% QoQ % 158.05% -27.05% 36.67% 8.20% 57.22% -87.54% - Horiz. % 54.53% 21.13% 28.97% 21.19% 19.59% 12.46% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 4.62 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 43.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.54 0.64 0.74 0.63 0.61 0.42 3.15% QoQ % -18.52% -15.62% -13.51% 17.46% 3.28% 45.24% - Horiz. % 104.76% 128.57% 152.38% 176.19% 150.00% 145.24% 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
3Q 2011 Announcement (final ver ).pdf 
