[SYMLIFE] YoY TTM Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 128,072 221,391 151,772 242,219 375,569 430,134 353,912 -15.58% YoY % -42.15% 45.87% -37.34% -35.51% -12.69% 21.54% - Horiz. % 36.19% 62.56% 42.88% 68.44% 106.12% 121.54% 100.00%
PBT 40,996 41,914 19,820 41,806 63,339 112,748 63,432 -7.01% YoY % -2.19% 111.47% -52.59% -34.00% -43.82% 77.75% - Horiz. % 64.63% 66.08% 31.25% 65.91% 99.85% 177.75% 100.00%
Tax -6,464 -2,774 -5,985 -9,754 -13,127 -24,329 -15,261 -13.33% YoY % -133.02% 53.65% 38.64% 25.70% 46.04% -59.42% - Horiz. % 42.36% 18.18% 39.22% 63.91% 86.02% 159.42% 100.00%
NP 34,532 39,140 13,835 32,052 50,212 88,419 48,171 -5.39% YoY % -11.77% 182.91% -56.84% -36.17% -43.21% 83.55% - Horiz. % 71.69% 81.25% 28.72% 66.54% 104.24% 183.55% 100.00%
NP to SH 35,238 40,450 15,703 34,051 51,246 88,831 48,751 -5.26% YoY % -12.89% 157.59% -53.88% -33.55% -42.31% 82.21% - Horiz. % 72.28% 82.97% 32.21% 69.85% 105.12% 182.21% 100.00%
Tax Rate 15.77 % 6.62 % 30.20 % 23.33 % 20.72 % 21.58 % 24.06 % -6.80% YoY % 138.22% -78.08% 29.45% 12.60% -3.99% -10.31% - Horiz. % 65.54% 27.51% 125.52% 96.97% 86.12% 89.69% 100.00%
Total Cost 93,540 182,251 137,937 210,167 325,357 341,715 305,741 -17.91% YoY % -48.68% 32.13% -34.37% -35.40% -4.79% 11.77% - Horiz. % 30.59% 59.61% 45.12% 68.74% 106.42% 111.77% 100.00%
Net Worth 668,337 622,724 587,955 601,255 573,292 521,237 445,998 6.97% YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.87% - Horiz. % 149.85% 139.62% 131.83% 134.81% 128.54% 116.87% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 84 56 0 112 80 0 - YoY % 0.00% 49.75% 0.00% 0.00% 40.12% 0.00% - Horiz. % 0.00% 105.04% 70.15% 0.00% 140.12% 100.00% -
Div Payout % - % 0.21 % 0.36 % - % 0.22 % 0.09 % - % - YoY % 0.00% -41.67% 0.00% 0.00% 144.44% 0.00% - Horiz. % 0.00% 233.33% 400.00% 0.00% 244.44% 100.00% -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 668,337 622,724 587,955 601,255 573,292 521,237 445,998 6.97% YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.87% - Horiz. % 149.85% 139.62% 131.83% 134.81% 128.54% 116.87% 100.00%
NOSH 281,999 281,775 282,670 283,611 282,410 268,679 257,802 1.51% YoY % 0.08% -0.32% -0.33% 0.43% 5.11% 4.22% - Horiz. % 109.39% 109.30% 109.65% 110.01% 109.55% 104.22% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.96 % 17.68 % 9.12 % 13.23 % 13.37 % 20.56 % 13.61 % 12.06% YoY % 52.49% 93.86% -31.07% -1.05% -34.97% 51.07% - Horiz. % 198.09% 129.90% 67.01% 97.21% 98.24% 151.07% 100.00%
ROE 5.27 % 6.50 % 2.67 % 5.66 % 8.94 % 17.04 % 10.93 % -11.44% YoY % -18.92% 143.45% -52.83% -36.69% -47.54% 55.90% - Horiz. % 48.22% 59.47% 24.43% 51.78% 81.79% 155.90% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.42 78.57 53.69 85.41 132.99 160.09 137.28 -16.83% YoY % -42.19% 46.34% -37.14% -35.78% -16.93% 16.62% - Horiz. % 33.09% 57.23% 39.11% 62.22% 96.88% 116.62% 100.00%
EPS 12.50 14.36 5.56 12.01 18.15 33.06 18.91 -6.66% YoY % -12.95% 158.27% -53.71% -33.83% -45.10% 74.83% - Horiz. % 66.10% 75.94% 29.40% 63.51% 95.98% 174.83% 100.00%
DPS 0.00 0.03 0.02 0.00 0.04 0.03 0.00 - YoY % 0.00% 50.00% 0.00% 0.00% 33.33% 0.00% - Horiz. % 0.00% 100.00% 66.67% 0.00% 133.33% 100.00% -
NAPS 2.3700 2.2100 2.0800 2.1200 2.0300 1.9400 1.7300 5.38% YoY % 7.24% 6.25% -1.89% 4.43% 4.64% 12.14% - Horiz. % 136.99% 127.75% 120.23% 122.54% 117.34% 112.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.27 35.04 24.02 38.34 59.44 68.08 56.02 -15.58% YoY % -42.15% 45.88% -37.35% -35.50% -12.69% 21.53% - Horiz. % 36.18% 62.55% 42.88% 68.44% 106.10% 121.53% 100.00%
EPS 5.58 6.40 2.49 5.39 8.11 14.06 7.72 -5.26% YoY % -12.81% 157.03% -53.80% -33.54% -42.32% 82.12% - Horiz. % 72.28% 82.90% 32.25% 69.82% 105.05% 182.12% 100.00%
DPS 0.00 0.01 0.01 0.00 0.02 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 1.0578 0.9856 0.9306 0.9516 0.9074 0.8250 0.7059 6.97% YoY % 7.33% 5.91% -2.21% 4.87% 9.99% 16.87% - Horiz. % 149.85% 139.62% 131.83% 134.81% 128.55% 116.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6000 1.0000 0.6850 0.8200 1.0300 1.1300 0.7600 -
P/RPS 1.32 1.27 1.28 0.96 0.77 0.71 0.55 15.70% YoY % 3.94% -0.78% 33.33% 24.68% 8.45% 29.09% - Horiz. % 240.00% 230.91% 232.73% 174.55% 140.00% 129.09% 100.00%
P/EPS 4.80 6.97 12.33 6.83 5.68 3.42 4.02 3.00% YoY % -31.13% -43.47% 80.53% 20.25% 66.08% -14.93% - Horiz. % 119.40% 173.38% 306.72% 169.90% 141.29% 85.07% 100.00%
EY 20.83 14.36 8.11 14.64 17.62 29.26 24.88 -2.92% YoY % 45.06% 77.07% -44.60% -16.91% -39.78% 17.60% - Horiz. % 83.72% 57.72% 32.60% 58.84% 70.82% 117.60% 100.00%
DY 0.00 0.03 0.03 0.00 0.04 0.03 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% - Horiz. % 0.00% 100.00% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.25 0.45 0.33 0.39 0.51 0.58 0.44 -8.99% YoY % -44.44% 36.36% -15.38% -23.53% -12.07% 31.82% - Horiz. % 56.82% 102.27% 75.00% 88.64% 115.91% 131.82% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 -
Price 0.5500 0.8900 0.7050 0.7500 1.1900 0.9900 0.8300 -
P/RPS 1.21 1.13 1.31 0.88 0.89 0.62 0.60 12.40% YoY % 7.08% -13.74% 48.86% -1.12% 43.55% 3.33% - Horiz. % 201.67% 188.33% 218.33% 146.67% 148.33% 103.33% 100.00%
P/EPS 4.40 6.20 12.69 6.25 6.56 2.99 4.39 0.04% YoY % -29.03% -51.14% 103.04% -4.73% 119.40% -31.89% - Horiz. % 100.23% 141.23% 289.07% 142.37% 149.43% 68.11% 100.00%
EY 22.72 16.13 7.88 16.01 15.25 33.40 22.78 -0.04% YoY % 40.86% 104.70% -50.78% 4.98% -54.34% 46.62% - Horiz. % 99.74% 70.81% 34.59% 70.28% 66.94% 146.62% 100.00%
DY 0.00 0.03 0.03 0.00 0.03 0.03 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 0.00% 100.00% 100.00% -
P/NAPS 0.23 0.40 0.34 0.35 0.59 0.51 0.48 -11.53% YoY % -42.50% 17.65% -2.86% -40.68% 15.69% 6.25% - Horiz. % 47.92% 83.33% 70.83% 72.92% 122.92% 106.25% 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
SymLife - 1Q 2016 Announcement (Final BOD).pdf 
