[SYMLIFE] YoY Annualized Quarter Result on 2010-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 395,445 352,350 297,821 207,626 244,398 330,849 266,669 6.78% YoY % 12.23% 18.31% 43.44% -15.05% -26.13% 24.07% - Horiz. % 148.29% 132.13% 111.68% 77.86% 91.65% 124.07% 100.00%
PBT 62,374 119,856 53,337 20,673 45,396 48,221 56,222 1.74% YoY % -47.96% 124.71% 158.00% -54.46% -5.86% -14.23% - Horiz. % 110.94% 213.18% 94.87% 36.77% 80.74% 85.77% 100.00%
Tax -16,424 -26,038 -17,658 -6,888 -14,554 -15,512 -4,421 24.42% YoY % 36.92% -47.46% -156.37% 52.67% 6.17% -250.84% - Horiz. % 371.47% 588.93% 399.40% 155.79% 329.19% 350.84% 100.00%
NP 45,950 93,817 35,678 13,785 30,841 32,709 51,801 -1.98% YoY % -51.02% 162.95% 158.82% -55.30% -5.71% -36.86% - Horiz. % 88.71% 181.11% 68.88% 26.61% 59.54% 63.14% 100.00%
NP to SH 46,186 94,737 36,164 13,873 23,846 27,756 48,608 -0.85% YoY % -51.25% 161.97% 160.67% -41.82% -14.08% -42.90% - Horiz. % 95.02% 194.90% 74.40% 28.54% 49.06% 57.10% 100.00%
Tax Rate 26.33 % 21.72 % 33.11 % 33.32 % 32.06 % 32.17 % 7.86 % 22.30% YoY % 21.22% -34.40% -0.63% 3.93% -0.34% 309.29% - Horiz. % 334.99% 276.34% 421.25% 423.92% 407.89% 409.29% 100.00%
Total Cost 349,494 258,533 262,142 193,841 213,557 298,140 214,868 8.44% YoY % 35.18% -1.38% 35.24% -9.23% -28.37% 38.75% - Horiz. % 162.66% 120.32% 122.00% 90.21% 99.39% 138.75% 100.00%
Net Worth 526,418 486,736 434,280 427,152 413,573 416,340 408,135 4.33% YoY % 8.15% 12.08% 1.67% 3.28% -0.66% 2.01% - Horiz. % 128.98% 119.26% 106.41% 104.66% 101.33% 102.01% 100.00%
Dividend 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 526,418 486,736 434,280 427,152 413,573 416,340 408,135 4.33% YoY % 8.15% 12.08% 1.67% 3.28% -0.66% 2.01% - Horiz. % 128.98% 119.26% 106.41% 104.66% 101.33% 102.01% 100.00%
NOSH 272,755 264,530 260,047 273,815 273,889 293,197 306,868 -1.94% YoY % 3.11% 1.72% -5.03% -0.03% -6.59% -4.46% - Horiz. % 88.88% 86.20% 84.74% 89.23% 89.25% 95.54% 100.00%
Ratio Analysis 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.62 % 26.63 % 11.98 % 6.64 % 12.62 % 9.89 % 19.43 % -8.20% YoY % -56.37% 122.29% 80.42% -47.39% 27.60% -49.10% - Horiz. % 59.80% 137.06% 61.66% 34.17% 64.95% 50.90% 100.00%
ROE 8.77 % 19.46 % 8.33 % 3.25 % 5.77 % 6.67 % 11.91 % -4.97% YoY % -54.93% 133.61% 156.31% -43.67% -13.49% -44.00% - Horiz. % 73.64% 163.39% 69.94% 27.29% 48.45% 56.00% 100.00%
Per Share 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 144.98 133.20 114.53 75.83 89.23 112.84 86.90 8.90% YoY % 8.84% 16.30% 51.04% -15.02% -20.92% 29.85% - Horiz. % 166.84% 153.28% 131.80% 87.26% 102.68% 129.85% 100.00%
EPS 16.93 35.81 13.91 5.07 8.71 9.47 15.84 1.11% YoY % -52.72% 157.44% 174.36% -41.79% -8.03% -40.21% - Horiz. % 106.88% 226.07% 87.82% 32.01% 54.99% 59.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9300 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 6.40% YoY % 4.89% 10.18% 7.05% 3.31% 6.34% 6.77% - Horiz. % 145.11% 138.35% 125.56% 117.29% 113.53% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 62.59 55.77 47.14 32.86 38.68 52.37 42.21 6.78% YoY % 12.23% 18.31% 43.46% -15.05% -26.14% 24.07% - Horiz. % 148.28% 132.13% 111.68% 77.85% 91.64% 124.07% 100.00%
EPS 7.31 14.99 5.72 2.20 3.77 4.39 7.69 -0.84% YoY % -51.23% 162.06% 160.00% -41.64% -14.12% -42.91% - Horiz. % 95.06% 194.93% 74.38% 28.61% 49.02% 57.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8332 0.7704 0.6874 0.6761 0.6546 0.6590 0.6460 4.33% YoY % 8.15% 12.07% 1.67% 3.28% -0.67% 2.01% - Horiz. % 128.98% 119.26% 106.41% 104.66% 101.33% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0500 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 -
P/RPS 0.72 0.61 0.64 1.38 0.67 0.62 1.20 -8.15% YoY % 18.03% -4.69% -53.62% 105.97% 8.06% -48.33% - Horiz. % 60.00% 50.83% 53.33% 115.00% 55.83% 51.67% 100.00%
P/EPS 6.20 2.26 5.25 20.72 6.89 7.39 6.57 -0.96% YoY % 174.34% -56.95% -74.66% 200.73% -6.77% 12.48% - Horiz. % 94.37% 34.40% 79.91% 315.37% 104.87% 112.48% 100.00%
EY 16.13 44.21 19.05 4.83 14.51 13.52 15.23 0.96% YoY % -63.52% 132.07% 294.41% -66.71% 7.32% -11.23% - Horiz. % 105.91% 290.28% 125.08% 31.71% 95.27% 88.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.54 0.44 0.44 0.67 0.40 0.49 0.78 -5.94% YoY % 22.73% 0.00% -34.33% 67.50% -18.37% -37.18% - Horiz. % 69.23% 56.41% 56.41% 85.90% 51.28% 62.82% 100.00%
Price Multiplier on Announcement Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 -
Price 1.0000 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 -
P/RPS 0.69 0.61 0.70 1.52 0.69 0.50 1.02 -6.30% YoY % 13.11% -12.86% -53.95% 120.29% 38.00% -50.98% - Horiz. % 67.65% 59.80% 68.63% 149.02% 67.65% 49.02% 100.00%
P/EPS 5.91 2.26 5.75 22.70 7.12 5.92 5.62 0.84% YoY % 161.50% -60.70% -74.67% 218.82% 20.27% 5.34% - Horiz. % 105.16% 40.21% 102.31% 403.91% 126.69% 105.34% 100.00%
EY 16.93 44.21 17.38 4.41 14.04 16.90 17.80 -0.83% YoY % -61.71% 154.37% 294.10% -68.59% -16.92% -5.06% - Horiz. % 95.11% 248.37% 97.64% 24.78% 78.88% 94.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.44 0.48 0.74 0.41 0.39 0.67 -4.13% YoY % 18.18% -8.33% -35.14% 80.49% 5.13% -41.79% - Horiz. % 77.61% 65.67% 71.64% 110.45% 61.19% 58.21% 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 
