[SYMLIFE] QoQ Quarter Result on 2008-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 61,387 58,471 43,907 70,536 90,269 87,332 65,285 -4.02% QoQ % 4.99% 33.17% -37.75% -21.86% 3.36% 33.77% - Horiz. % 94.03% 89.56% 67.25% 108.04% 138.27% 133.77% 100.00%
PBT 10,497 11,222 1,947 5,441 16,428 14,297 11,628 -6.59% QoQ % -6.46% 476.37% -64.22% -66.88% 14.91% 22.95% - Horiz. % 90.27% 96.51% 16.74% 46.79% 141.28% 122.95% 100.00%
Tax -3,481 -3,183 -2,969 -1,694 -4,992 -4,948 -2,025 43.45% QoQ % -9.36% -7.21% -75.27% 66.07% -0.89% -144.35% - Horiz. % 171.90% 157.19% 146.62% 83.65% 246.52% 244.35% 100.00%
NP 7,016 8,039 -1,022 3,747 11,436 9,349 9,603 -18.87% QoQ % -12.73% 886.59% -127.28% -67.24% 22.32% -2.65% - Horiz. % 73.06% 83.71% -10.64% 39.02% 119.09% 97.35% 100.00%
NP to SH 6,154 5,856 -2,474 2,035 10,132 8,650 10,247 -28.80% QoQ % 5.09% 336.70% -221.57% -79.92% 17.13% -15.59% - Horiz. % 60.06% 57.15% -24.14% 19.86% 98.88% 84.41% 100.00%
Tax Rate 33.16 % 28.36 % 152.49 % 31.13 % 30.39 % 34.61 % 17.41 % 53.59% QoQ % 16.93% -81.40% 389.85% 2.44% -12.19% 98.79% - Horiz. % 190.47% 162.89% 875.88% 178.81% 174.55% 198.79% 100.00%
Total Cost 54,371 50,432 44,929 66,789 78,833 77,983 55,682 -1.57% QoQ % 7.81% 12.25% -32.73% -15.28% 1.09% 40.05% - Horiz. % 97.65% 90.57% 80.69% 119.95% 141.58% 140.05% 100.00%
Net Worth 407,531 404,994 407,647 412,814 414,090 411,763 405,113 0.40% QoQ % 0.63% -0.65% -1.25% -0.31% 0.57% 1.64% - Horiz. % 100.60% 99.97% 100.63% 101.90% 102.22% 101.64% 100.00%
Dividend 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,217 - - - 8,936 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 47.19% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 87.21 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 407,531 404,994 407,647 412,814 414,090 411,763 405,113 0.40% QoQ % 0.63% -0.65% -1.25% -0.31% 0.57% 1.64% - Horiz. % 100.60% 99.97% 100.63% 101.90% 102.22% 101.64% 100.00%
NOSH 273,511 273,644 281,136 290,714 293,681 296,232 297,877 -5.53% QoQ % -0.05% -2.66% -3.29% -1.01% -0.86% -0.55% - Horiz. % 91.82% 91.86% 94.38% 97.60% 98.59% 99.45% 100.00%
Ratio Analysis 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.43 % 13.75 % -2.33 % 5.31 % 12.67 % 10.71 % 14.71 % -15.47% QoQ % -16.87% 690.13% -143.88% -58.09% 18.30% -27.19% - Horiz. % 77.70% 93.47% -15.84% 36.10% 86.13% 72.81% 100.00%
ROE 1.51 % 1.45 % -0.61 % 0.49 % 2.45 % 2.10 % 2.53 % -29.09% QoQ % 4.14% 337.70% -224.49% -80.00% 16.67% -17.00% - Horiz. % 59.68% 57.31% -24.11% 19.37% 96.84% 83.00% 100.00%
Per Share 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.44 21.37 15.62 24.26 30.74 29.48 21.92 1.57% QoQ % 5.01% 36.81% -35.61% -21.08% 4.27% 34.49% - Horiz. % 102.37% 97.49% 71.26% 110.68% 140.24% 134.49% 100.00%
EPS 2.25 2.14 -0.88 0.70 3.45 2.92 3.44 -24.63% QoQ % 5.14% 343.18% -225.71% -79.71% 18.15% -15.12% - Horiz. % 65.41% 62.21% -25.58% 20.35% 100.29% 84.88% 100.00%
DPS 0.00 0.00 1.50 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% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4900 1.4800 1.4500 1.4200 1.4100 1.3900 1.3600 6.27% QoQ % 0.68% 2.07% 2.11% 0.71% 1.44% 2.21% - Horiz. % 109.56% 108.82% 106.62% 104.41% 103.68% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.72 9.25 6.95 11.16 14.29 13.82 10.33 -3.97% QoQ % 5.08% 33.09% -37.72% -21.90% 3.40% 33.79% - Horiz. % 94.09% 89.55% 67.28% 108.03% 138.33% 133.79% 100.00%
EPS 0.97 0.93 -0.39 0.32 1.60 1.37 1.62 -28.94% QoQ % 4.30% 338.46% -221.88% -80.00% 16.79% -15.43% - Horiz. % 59.88% 57.41% -24.07% 19.75% 98.77% 84.57% 100.00%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 1.41 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 47.52% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6450 0.6410 0.6452 0.6534 0.6554 0.6517 0.6412 0.39% QoQ % 0.62% -0.65% -1.25% -0.31% 0.57% 1.64% - Horiz. % 100.59% 99.97% 100.62% 101.90% 102.21% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.6400 0.6400 0.5400 0.7000 0.7200 0.7400 0.8600 -
P/RPS 2.85 3.00 3.46 2.89 2.34 2.51 3.92 -19.13% QoQ % -5.00% -13.29% 19.72% 23.50% -6.77% -35.97% - Horiz. % 72.70% 76.53% 88.27% 73.72% 59.69% 64.03% 100.00%
P/EPS 28.44 29.91 -61.36 100.00 20.87 25.34 25.00 8.97% QoQ % -4.91% 148.75% -161.36% 379.16% -17.64% 1.36% - Horiz. % 113.76% 119.64% -245.44% 400.00% 83.48% 101.36% 100.00%
EY 3.52 3.34 -1.63 1.00 4.79 3.95 4.00 -8.16% QoQ % 5.39% 304.91% -263.00% -79.12% 21.27% -1.25% - Horiz. % 88.00% 83.50% -40.75% 25.00% 119.75% 98.75% 100.00%
DY 0.00 0.00 2.78 0.00 0.00 0.00 3.49 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 79.66% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.43 0.37 0.49 0.51 0.53 0.63 -22.46% QoQ % 0.00% 16.22% -24.49% -3.92% -3.77% -15.87% - Horiz. % 68.25% 68.25% 58.73% 77.78% 80.95% 84.13% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 -
Price 0.6300 0.6400 0.6000 0.5600 0.7200 0.7600 0.8100 -
P/RPS 2.81 3.00 3.84 2.31 2.34 2.58 3.70 -16.75% QoQ % -6.33% -21.87% 66.23% -1.28% -9.30% -30.27% - Horiz. % 75.95% 81.08% 103.78% 62.43% 63.24% 69.73% 100.00%
P/EPS 28.00 29.91 -68.18 80.00 20.87 26.03 23.55 12.22% QoQ % -6.39% 143.87% -185.22% 283.33% -19.82% 10.53% - Horiz. % 118.90% 127.01% -289.51% 339.70% 88.62% 110.53% 100.00%
EY 3.57 3.34 -1.47 1.25 4.79 3.84 4.25 -10.96% QoQ % 6.89% 327.21% -217.60% -73.90% 24.74% -9.65% - Horiz. % 84.00% 78.59% -34.59% 29.41% 112.71% 90.35% 100.00%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.70 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 67.57% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.43 0.41 0.39 0.51 0.55 0.60 -21.15% QoQ % -2.33% 4.88% 5.13% -23.53% -7.27% -8.33% - Horiz. % 70.00% 71.67% 68.33% 65.00% 85.00% 91.67% 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 2009 Announcement.pdf 
