[SYMLIFE] QoQ TTM Result on 2010-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 229,894 254,504 252,212 257,473 227,206 234,301 263,183 -8.60% QoQ % -9.67% 0.91% -2.04% 13.32% -3.03% -10.97% - Horiz. % 87.35% 96.70% 95.83% 97.83% 86.33% 89.03% 100.00%
PBT 32,162 41,055 46,830 50,704 35,994 29,107 35,038 -5.54% QoQ % -21.66% -12.33% -7.64% 40.87% 23.66% -16.93% - Horiz. % 91.79% 117.17% 133.65% 144.71% 102.73% 83.07% 100.00%
Tax -10,567 -13,667 -15,437 -16,317 -13,885 -11,327 -12,838 -12.14% QoQ % 22.68% 11.47% 5.39% -17.52% -22.58% 11.77% - Horiz. % 82.31% 106.46% 120.24% 127.10% 108.16% 88.23% 100.00%
NP 21,595 27,388 31,393 34,387 22,109 17,780 22,200 -1.82% QoQ % -21.15% -12.76% -8.71% 55.53% 24.35% -19.91% - Horiz. % 97.27% 123.37% 141.41% 154.90% 99.59% 80.09% 100.00%
NP to SH 20,246 23,815 26,925 27,726 15,411 11,571 15,549 19.18% QoQ % -14.99% -11.55% -2.89% 79.91% 33.19% -25.58% - Horiz. % 130.21% 153.16% 173.16% 178.31% 99.11% 74.42% 100.00%
Tax Rate 32.86 % 33.29 % 32.96 % 32.18 % 38.58 % 38.92 % 36.64 % -6.98% QoQ % -1.29% 1.00% 2.42% -16.59% -0.87% 6.22% - Horiz. % 89.68% 90.86% 89.96% 87.83% 105.29% 106.22% 100.00%
Total Cost 208,299 227,116 220,819 223,086 205,097 216,521 240,983 -9.24% QoQ % -8.29% 2.85% -1.02% 8.77% -5.28% -10.15% - Horiz. % 86.44% 94.25% 91.63% 92.57% 85.11% 89.85% 100.00%
Net Worth 428,257 425,063 428,576 422,191 414,544 407,531 404,994 3.78% QoQ % 0.75% -0.82% 1.51% 1.84% 1.72% 0.63% - Horiz. % 105.74% 104.96% 105.82% 104.25% 102.36% 100.63% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,224 8,224 8,224 8,224 4,217 4,217 4,217 55.91% QoQ % 0.00% 0.00% 0.00% 95.03% 0.00% 0.00% - Horiz. % 195.03% 195.03% 195.03% 195.03% 100.00% 100.00% 100.00%
Div Payout % 40.62 % 34.54 % 30.55 % 29.66 % 27.36 % 36.44 % 27.12 % 30.81% QoQ % 17.60% 13.06% 3.00% 8.41% -24.92% 34.37% - Horiz. % 149.78% 127.36% 112.65% 109.37% 100.88% 134.37% 100.00%
Equity 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 428,257 425,063 428,576 422,191 414,544 407,531 404,994 3.78% QoQ % 0.75% -0.82% 1.51% 1.84% 1.72% 0.63% - Horiz. % 105.74% 104.96% 105.82% 104.25% 102.36% 100.63% 100.00%
NOSH 274,523 274,234 274,728 274,150 274,532 273,511 273,644 0.21% QoQ % 0.11% -0.18% 0.21% -0.14% 0.37% -0.05% - Horiz. % 100.32% 100.22% 100.40% 100.18% 100.32% 99.95% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.39 % 10.76 % 12.45 % 13.36 % 9.73 % 7.59 % 8.44 % 7.35% QoQ % -12.73% -13.57% -6.81% 37.31% 28.19% -10.07% - Horiz. % 111.26% 127.49% 147.51% 158.29% 115.28% 89.93% 100.00%
ROE 4.73 % 5.60 % 6.28 % 6.57 % 3.72 % 2.84 % 3.84 % 14.87% QoQ % -15.54% -10.83% -4.41% 76.61% 30.99% -26.04% - Horiz. % 123.18% 145.83% 163.54% 171.09% 96.88% 73.96% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.74 92.81 91.80 93.92 82.76 85.66 96.18 -8.80% QoQ % -9.77% 1.10% -2.26% 13.48% -3.39% -10.94% - Horiz. % 87.07% 96.50% 95.45% 97.65% 86.05% 89.06% 100.00%
EPS 7.37 8.68 9.80 10.11 5.61 4.23 5.68 18.91% QoQ % -15.09% -11.43% -3.07% 80.21% 32.62% -25.53% - Horiz. % 129.75% 152.82% 172.54% 177.99% 98.77% 74.47% 100.00%
DPS 3.00 3.00 3.00 3.00 1.54 1.54 1.54 55.79% QoQ % 0.00% 0.00% 0.00% 94.81% 0.00% 0.00% - Horiz. % 194.81% 194.81% 194.81% 194.81% 100.00% 100.00% 100.00%
NAPS 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 3.56% QoQ % 0.65% -0.64% 1.30% 1.99% 1.34% 0.68% - Horiz. % 105.41% 104.73% 105.41% 104.05% 102.03% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.39 40.28 39.92 40.75 35.96 37.08 41.66 -8.60% QoQ % -9.66% 0.90% -2.04% 13.32% -3.02% -10.99% - Horiz. % 87.35% 96.69% 95.82% 97.82% 86.32% 89.01% 100.00%
EPS 3.20 3.77 4.26 4.39 2.44 1.83 2.46 19.11% QoQ % -15.12% -11.50% -2.96% 79.92% 33.33% -25.61% - Horiz. % 130.08% 153.25% 173.17% 178.46% 99.19% 74.39% 100.00%
DPS 1.30 1.30 1.30 1.30 0.67 0.67 0.67 55.38% QoQ % 0.00% 0.00% 0.00% 94.03% 0.00% 0.00% - Horiz. % 194.03% 194.03% 194.03% 194.03% 100.00% 100.00% 100.00%
NAPS 0.6778 0.6728 0.6783 0.6682 0.6561 0.6450 0.6410 3.78% QoQ % 0.74% -0.81% 1.51% 1.84% 1.72% 0.62% - Horiz. % 105.74% 104.96% 105.82% 104.24% 102.36% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 -
P/RPS 1.25 1.05 0.76 0.69 0.72 0.75 0.67 51.38% QoQ % 19.05% 38.16% 10.14% -4.17% -4.00% 11.94% - Horiz. % 186.57% 156.72% 113.43% 102.99% 107.46% 111.94% 100.00%
P/EPS 14.24 11.17 7.14 6.43 10.69 15.13 11.26 16.89% QoQ % 27.48% 56.44% 11.04% -39.85% -29.35% 34.37% - Horiz. % 126.47% 99.20% 63.41% 57.10% 94.94% 134.37% 100.00%
EY 7.02 8.95 14.00 15.56 9.36 6.61 8.88 -14.47% QoQ % -21.56% -36.07% -10.03% 66.24% 41.60% -25.56% - Horiz. % 79.05% 100.79% 157.66% 175.23% 105.41% 74.44% 100.00%
DY 2.86 3.09 4.29 4.62 2.56 2.41 2.41 12.05% QoQ % -7.44% -27.97% -7.14% 80.47% 6.22% 0.00% - Horiz. % 118.67% 128.22% 178.01% 191.70% 106.22% 100.00% 100.00%
P/NAPS 0.67 0.63 0.45 0.42 0.40 0.43 0.43 34.29% QoQ % 6.35% 40.00% 7.14% 5.00% -6.98% 0.00% - Horiz. % 155.81% 146.51% 104.65% 97.67% 93.02% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 -
Price 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 -
P/RPS 1.37 1.05 1.03 0.69 0.75 0.74 0.67 60.89% QoQ % 30.48% 1.94% 49.28% -8.00% 1.35% 10.45% - Horiz. % 204.48% 156.72% 153.73% 102.99% 111.94% 110.45% 100.00%
P/EPS 15.59 11.17 9.69 6.43 11.04 14.89 11.26 24.15% QoQ % 39.57% 15.27% 50.70% -41.76% -25.86% 32.24% - Horiz. % 138.45% 99.20% 86.06% 57.10% 98.05% 132.24% 100.00%
EY 6.41 8.95 10.32 15.56 9.05 6.72 8.88 -19.48% QoQ % -28.38% -13.28% -33.68% 71.93% 34.67% -24.32% - Horiz. % 72.18% 100.79% 116.22% 175.23% 101.91% 75.68% 100.00%
DY 2.61 3.09 3.16 4.62 2.48 2.45 2.41 5.44% QoQ % -15.53% -2.22% -31.60% 86.29% 1.22% 1.66% - Horiz. % 108.30% 128.22% 131.12% 191.70% 102.90% 101.66% 100.00%
P/NAPS 0.74 0.63 0.61 0.42 0.41 0.42 0.43 43.47% QoQ % 17.46% 3.28% 45.24% 2.44% -2.38% -2.33% - Horiz. % 172.09% 146.51% 141.86% 97.67% 95.35% 97.67% 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
4Q 2010 Announcement.pdf 
