[SYMLIFE] YoY Quarter Result on 2009-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 75,124 62,348 53,210 58,471 87,332 84,233 71,757 0.77% YoY % 20.49% 17.17% -9.00% -33.05% 3.68% 17.39% - Horiz. % 104.69% 86.89% 74.15% 81.48% 121.71% 117.39% 100.00%
PBT 12,933 11,117 7,348 11,222 14,297 11,542 10,723 3.17% YoY % 16.34% 51.29% -34.52% -21.51% 23.87% 7.64% - Horiz. % 120.61% 103.67% 68.53% 104.65% 133.33% 107.64% 100.00%
Tax -3,932 -3,408 -2,303 -3,183 -4,948 -3,056 -3,607 1.45% YoY % -15.38% -47.98% 27.65% 35.67% -61.91% 15.28% - Horiz. % 109.01% 94.48% 63.85% 88.25% 137.18% 84.72% 100.00%
NP 9,001 7,709 5,045 8,039 9,349 8,486 7,116 3.99% YoY % 16.76% 52.80% -37.24% -14.01% 10.17% 19.25% - Horiz. % 126.49% 108.33% 70.90% 112.97% 131.38% 119.25% 100.00%
NP to SH 9,152 7,836 5,055 5,856 8,650 8,068 6,053 7.13% YoY % 16.79% 55.01% -13.68% -32.30% 7.21% 33.29% - Horiz. % 151.20% 129.46% 83.51% 96.75% 142.90% 133.29% 100.00%
Tax Rate 30.40 % 30.66 % 31.34 % 28.36 % 34.61 % 26.48 % 33.64 % -1.67% YoY % -0.85% -2.17% 10.51% -18.06% 30.70% -21.28% - Horiz. % 90.37% 91.14% 93.16% 84.30% 102.88% 78.72% 100.00%
Total Cost 66,123 54,639 48,165 50,432 77,983 75,747 64,641 0.38% YoY % 21.02% 13.44% -4.50% -35.33% 2.95% 17.18% - Horiz. % 102.29% 84.53% 74.51% 78.02% 120.64% 117.18% 100.00%
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24% YoY % 1.74% 2.29% 5.82% -1.64% 7.01% 17.26% - Horiz. % 135.92% 133.60% 130.61% 123.42% 125.49% 117.26% 100.00%
Dividend 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24% YoY % 1.74% 2.29% 5.82% -1.64% 7.01% 17.26% - Horiz. % 135.92% 133.60% 130.61% 123.42% 125.49% 117.26% 100.00%
NOSH 257,802 273,986 274,728 273,644 296,232 310,307 318,578 -3.46% YoY % -5.91% -0.27% 0.40% -7.63% -4.54% -2.60% - Horiz. % 80.92% 86.00% 86.24% 85.90% 92.99% 97.40% 100.00%
Ratio Analysis 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.98 % 12.36 % 9.48 % 13.75 % 10.71 % 10.07 % 9.92 % 3.19% YoY % -3.07% 30.38% -31.05% 28.38% 6.36% 1.51% - Horiz. % 120.77% 124.60% 95.56% 138.61% 107.96% 101.51% 100.00%
ROE 2.05 % 1.79 % 1.18 % 1.45 % 2.10 % 2.10 % 1.84 % 1.82% YoY % 14.53% 51.69% -18.62% -30.95% 0.00% 14.13% - Horiz. % 111.41% 97.28% 64.13% 78.80% 114.13% 114.13% 100.00%
Per Share 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.14 22.76 19.37 21.37 29.48 27.14 22.52 4.38% YoY % 28.03% 17.50% -9.36% -27.51% 8.62% 20.52% - Horiz. % 129.40% 101.07% 86.01% 94.89% 130.91% 120.52% 100.00%
EPS 3.55 2.86 1.84 2.14 2.92 2.60 1.90 10.97% YoY % 24.13% 55.43% -14.02% -26.71% 12.31% 36.84% - Horiz. % 186.84% 150.53% 96.84% 112.63% 153.68% 136.84% 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 1.7300 1.6000 1.5600 1.4800 1.3900 1.2400 1.0300 9.02% YoY % 8.12% 2.56% 5.41% 6.47% 12.10% 20.39% - Horiz. % 167.96% 155.34% 151.46% 143.69% 134.95% 120.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.89 9.87 8.42 9.25 13.82 13.33 11.36 0.76% YoY % 20.47% 17.22% -8.97% -33.07% 3.68% 17.34% - Horiz. % 104.67% 86.88% 74.12% 81.43% 121.65% 117.34% 100.00%
EPS 1.45 1.24 0.80 0.93 1.37 1.28 0.96 7.11% YoY % 16.94% 55.00% -13.98% -32.12% 7.03% 33.33% - Horiz. % 151.04% 129.17% 83.33% 96.88% 142.71% 133.33% 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 0.7059 0.6939 0.6783 0.6410 0.6517 0.6090 0.5194 5.24% YoY % 1.73% 2.30% 5.82% -1.64% 7.01% 17.25% - Horiz. % 135.91% 133.60% 130.59% 123.41% 125.47% 117.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.7600 0.9800 0.7000 0.6400 0.7400 1.1900 0.7000 -
P/RPS 2.61 4.31 3.61 3.00 2.51 4.38 3.11 -2.88% YoY % -39.44% 19.39% 20.33% 19.52% -42.69% 40.84% - Horiz. % 83.92% 138.59% 116.08% 96.46% 80.71% 140.84% 100.00%
P/EPS 21.41 34.27 38.04 29.91 25.34 45.77 36.84 -8.64% YoY % -37.53% -9.91% 27.18% 18.03% -44.64% 24.24% - Horiz. % 58.12% 93.02% 103.26% 81.19% 68.78% 124.24% 100.00%
EY 4.67 2.92 2.63 3.34 3.95 2.18 2.71 9.49% YoY % 59.93% 11.03% -21.26% -15.44% 81.19% -19.56% - Horiz. % 172.32% 107.75% 97.05% 123.25% 145.76% 80.44% 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 0.44 0.61 0.45 0.43 0.53 0.96 0.68 -6.99% YoY % -27.87% 35.56% 4.65% -18.87% -44.79% 41.18% - Horiz. % 64.71% 89.71% 66.18% 63.24% 77.94% 141.18% 100.00%
Price Multiplier on Announcement Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 22/08/11 25/08/10 25/08/09 20/08/08 28/08/07 28/08/06 -
Price 0.8300 0.8700 0.9500 0.6400 0.7600 0.9900 0.6500 -
P/RPS 2.85 3.82 4.90 3.00 2.58 3.65 2.89 -0.23% YoY % -25.39% -22.04% 63.33% 16.28% -29.32% 26.30% - Horiz. % 98.62% 132.18% 169.55% 103.81% 89.27% 126.30% 100.00%
P/EPS 23.38 30.42 51.63 29.91 26.03 38.08 34.21 -6.14% YoY % -23.14% -41.08% 72.62% 14.91% -31.64% 11.31% - Horiz. % 68.34% 88.92% 150.92% 87.43% 76.09% 111.31% 100.00%
EY 4.28 3.29 1.94 3.34 3.84 2.63 2.92 6.57% YoY % 30.09% 69.59% -41.92% -13.02% 46.01% -9.93% - Horiz. % 146.58% 112.67% 66.44% 114.38% 131.51% 90.07% 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 0.48 0.54 0.61 0.43 0.55 0.80 0.63 -4.43% YoY % -11.11% -11.48% 41.86% -21.82% -31.25% 26.98% - Horiz. % 76.19% 85.71% 96.83% 68.25% 87.30% 126.98% 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
1Q 2010 Announcement.pdf 
