[SYMLIFE] QoQ Quarter Result on 2016-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 62,739 69,838 47,488 40,038 38,828 25,418 39,995 34.82% QoQ % -10.16% 47.06% 18.61% 3.12% 52.76% -36.45% - Horiz. % 156.87% 174.62% 118.73% 100.11% 97.08% 63.55% 100.00%
PBT 12,517 9,079 5,339 10,881 2,698 902 3,100 152.50% QoQ % 37.87% 70.05% -50.93% 303.30% 199.11% -70.90% - Horiz. % 403.77% 292.87% 172.23% 351.00% 87.03% 29.10% 100.00%
Tax -2,742 -2,934 -1,316 -4,062 -1,185 578 -1,925 26.46% QoQ % 6.54% -122.95% 67.60% -242.78% -305.02% 130.03% - Horiz. % 142.44% 152.42% 68.36% 211.01% 61.56% -30.03% 100.00%
NP 9,775 6,145 4,023 6,819 1,513 1,480 1,175 307.94% QoQ % 59.07% 52.75% -41.00% 350.69% 2.23% 25.96% - Horiz. % 831.91% 522.98% 342.38% 580.34% 128.77% 125.96% 100.00%
NP to SH 10,005 6,428 4,551 7,041 2,010 2,101 2,042 187.09% QoQ % 55.65% 41.24% -35.36% 250.30% -4.33% 2.89% - Horiz. % 489.96% 314.79% 222.87% 344.81% 98.43% 102.89% 100.00%
Tax Rate 21.91 % 32.32 % 24.65 % 37.33 % 43.92 % -64.08 % 62.10 % -49.91% QoQ % -32.21% 31.12% -33.97% -15.00% 168.54% -203.19% - Horiz. % 35.28% 52.05% 39.69% 60.11% 70.72% -103.19% 100.00%
Total Cost 52,964 63,693 43,465 33,219 37,315 23,938 38,820 22.90% QoQ % -16.84% 46.54% 30.84% -10.98% 55.88% -38.34% - Horiz. % 136.43% 164.07% 111.97% 85.57% 96.12% 61.66% 100.00%
Net Worth 597,481 589,419 587,955 584,798 588,845 601,908 601,255 -0.42% QoQ % 1.37% 0.25% 0.54% -0.69% -2.17% 0.11% - Horiz. % 99.37% 98.03% 97.79% 97.26% 97.94% 100.11% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 56 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.80 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 597,481 589,419 587,955 584,798 588,845 601,908 601,255 -0.42% QoQ % 1.37% 0.25% 0.54% -0.69% -2.17% 0.11% - Horiz. % 99.37% 98.03% 97.79% 97.26% 97.94% 100.11% 100.00%
NOSH 282,015 282,019 282,670 282,511 283,098 283,918 283,611 -0.37% QoQ % -0.00% -0.23% 0.06% -0.21% -0.29% 0.11% - Horiz. % 99.44% 99.44% 99.67% 99.61% 99.82% 100.11% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.58 % 8.80 % 8.47 % 17.03 % 3.90 % 5.82 % 2.94 % 202.43% QoQ % 77.05% 3.90% -50.26% 336.67% -32.99% 97.96% - Horiz. % 529.93% 299.32% 288.10% 579.25% 132.65% 197.96% 100.00%
ROE 1.67 % 1.09 % 0.77 % 1.20 % 0.34 % 0.35 % 0.34 % 187.56% QoQ % 53.21% 41.56% -35.83% 252.94% -2.86% 2.94% - Horiz. % 491.18% 320.59% 226.47% 352.94% 100.00% 102.94% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.26 24.76 16.80 14.17 13.72 8.95 14.10 35.40% QoQ % -10.10% 47.38% 18.56% 3.28% 53.30% -36.52% - Horiz. % 157.87% 175.60% 119.15% 100.50% 97.30% 63.48% 100.00%
EPS 3.55 2.28 1.61 2.50 0.71 0.74 0.72 188.29% QoQ % 55.70% 41.61% -35.60% 252.11% -4.05% 2.78% - Horiz. % 493.06% 316.67% 223.61% 347.22% 98.61% 102.78% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 - QoQ % 1.44% 0.48% 0.48% -0.48% -1.89% 0.00% - Horiz. % 100.00% 98.58% 98.11% 97.64% 98.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.93 11.05 7.52 6.34 6.15 4.02 6.33 34.83% QoQ % -10.14% 46.94% 18.61% 3.09% 52.99% -36.49% - Horiz. % 156.87% 174.57% 118.80% 100.16% 97.16% 63.51% 100.00%
EPS 1.58 1.02 0.72 1.11 0.32 0.33 0.32 188.56% QoQ % 54.90% 41.67% -35.14% 246.88% -3.03% 3.13% - Horiz. % 493.75% 318.75% 225.00% 346.88% 100.00% 103.13% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9457 0.9329 0.9306 0.9256 0.9320 0.9527 0.9516 -0.41% QoQ % 1.37% 0.25% 0.54% -0.69% -2.17% 0.12% - Horiz. % 99.38% 98.03% 97.79% 97.27% 97.94% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 -
P/RPS 2.87 2.73 4.08 5.08 5.76 7.71 5.81 -37.38% QoQ % 5.13% -33.09% -19.69% -11.81% -25.29% 32.70% - Horiz. % 49.40% 46.99% 70.22% 87.44% 99.14% 132.70% 100.00%
P/EPS 18.03 29.61 42.55 28.89 111.27 93.24 113.89 -70.57% QoQ % -39.11% -30.41% 47.28% -74.04% 19.34% -18.13% - Horiz. % 15.83% 26.00% 37.36% 25.37% 97.70% 81.87% 100.00%
EY 5.55 3.38 2.35 3.46 0.90 1.07 0.88 239.46% QoQ % 64.20% 43.83% -32.08% 284.44% -15.89% 21.59% - Horiz. % 630.68% 384.09% 267.05% 393.18% 102.27% 121.59% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.30 0.32 0.33 0.35 0.38 0.33 0.39 -15.98% QoQ % -6.25% -3.03% -5.71% -7.89% 15.15% -15.38% - Horiz. % 76.92% 82.05% 84.62% 89.74% 97.44% 84.62% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 -
P/RPS 3.41 2.67 4.20 4.87 5.18 8.99 5.32 -25.56% QoQ % 27.72% -36.43% -13.76% -5.98% -42.38% 68.98% - Horiz. % 64.10% 50.19% 78.95% 91.54% 97.37% 168.98% 100.00%
P/EPS 21.41 28.96 43.79 27.69 100.00 108.78 104.17 -65.01% QoQ % -26.07% -33.87% 58.14% -72.31% -8.07% 4.43% - Horiz. % 20.55% 27.80% 42.04% 26.58% 96.00% 104.43% 100.00%
EY 4.67 3.45 2.28 3.61 1.00 0.92 0.96 185.73% QoQ % 35.36% 51.32% -36.84% 261.00% 8.70% -4.17% - Horiz. % 486.46% 359.38% 237.50% 376.04% 104.17% 95.83% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.32 0.34 0.33 0.34 0.38 0.35 1.89% QoQ % 12.50% -5.88% 3.03% -2.94% -10.53% 8.57% - Horiz. % 102.86% 91.43% 97.14% 94.29% 97.14% 108.57% 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
4Q 2016 Announcement.pdf 
