[SYMLIFE] YoY TTM Result on 2009-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 344,538 289,506 254,504 234,301 313,877 324,246 168,740 12.62% YoY % 19.01% 13.75% 8.62% -25.35% -3.20% 92.16% - Horiz. % 204.18% 171.57% 150.83% 138.85% 186.01% 192.16% 100.00%
PBT 65,130 33,974 41,055 29,107 65,658 60,448 42,339 7.43% YoY % 91.71% -17.25% 41.05% -55.67% 8.62% 42.77% - Horiz. % 153.83% 80.24% 96.97% 68.75% 155.08% 142.77% 100.00%
Tax -13,084 -14,116 -13,667 -11,327 -15,378 -11,031 -9,172 6.09% YoY % 7.31% -3.29% -20.66% 26.34% -39.41% -20.27% - Horiz. % 142.65% 153.90% 149.01% 123.50% 167.66% 120.27% 100.00%
NP 52,046 19,858 27,388 17,780 50,280 49,417 33,167 7.79% YoY % 162.09% -27.49% 54.04% -64.64% 1.75% 48.99% - Horiz. % 156.92% 59.87% 82.58% 53.61% 151.60% 148.99% 100.00%
NP to SH 52,806 20,541 23,815 11,571 48,056 46,956 32,393 8.48% YoY % 157.08% -13.75% 105.82% -75.92% 2.34% 44.96% - Horiz. % 163.02% 63.41% 73.52% 35.72% 148.35% 144.96% 100.00%
Tax Rate 20.09 % 41.55 % 33.29 % 38.92 % 23.42 % 18.25 % 21.66 % -1.25% YoY % -51.65% 24.81% -14.47% 66.18% 28.33% -15.74% - Horiz. % 92.75% 191.83% 153.69% 179.69% 108.13% 84.26% 100.00%
Total Cost 292,492 269,648 227,116 216,521 263,597 274,829 135,573 13.66% YoY % 8.47% 18.73% 4.89% -17.86% -4.09% 102.72% - Horiz. % 215.75% 198.90% 167.52% 159.71% 194.43% 202.72% 100.00%
Net Worth 454,283 430,212 425,063 407,531 414,090 386,138 356,720 4.11% YoY % 5.60% 1.21% 4.30% -1.58% 7.24% 8.25% - Horiz. % 127.35% 120.60% 119.16% 114.24% 116.08% 108.25% 100.00%
Dividend 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 0 0 8,224 4,217 8,936 7,798 0 - YoY % 0.00% 0.00% 95.03% -52.81% 14.59% 0.00% - Horiz. % 0.00% 0.00% 105.46% 54.08% 114.59% 100.00% -
Div Payout % - % - % 34.54 % 36.44 % 18.60 % 16.61 % - % - YoY % 0.00% 0.00% -5.21% 95.91% 11.98% 0.00% - Horiz. % 0.00% 0.00% 207.95% 219.39% 111.98% 100.00% -
Equity 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 454,283 430,212 425,063 407,531 414,090 386,138 356,720 4.11% YoY % 5.60% 1.21% 4.30% -1.58% 7.24% 8.25% - Horiz. % 127.35% 120.60% 119.16% 114.24% 116.08% 108.25% 100.00%
NOSH 267,225 259,164 274,234 273,511 293,681 308,910 318,500 -2.88% YoY % 3.11% -5.50% 0.26% -6.87% -4.93% -3.01% - Horiz. % 83.90% 81.37% 86.10% 85.87% 92.21% 96.99% 100.00%
Ratio Analysis 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.11 % 6.86 % 10.76 % 7.59 % 16.02 % 15.24 % 19.66 % -4.29% YoY % 120.26% -36.25% 41.77% -52.62% 5.12% -22.48% - Horiz. % 76.86% 34.89% 54.73% 38.61% 81.49% 77.52% 100.00%
ROE 11.62 % 4.77 % 5.60 % 2.84 % 11.61 % 12.16 % 9.08 % 4.19% YoY % 143.61% -14.82% 97.18% -75.54% -4.52% 33.92% - Horiz. % 127.97% 52.53% 61.67% 31.28% 127.86% 133.92% 100.00%
Per Share 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 128.93 111.71 92.81 85.66 106.88 104.96 52.98 15.96% YoY % 15.41% 20.36% 8.35% -19.85% 1.83% 98.11% - Horiz. % 243.36% 210.85% 175.18% 161.68% 201.74% 198.11% 100.00%
EPS 19.76 7.93 8.68 4.23 16.36 15.20 10.17 11.70% YoY % 149.18% -8.64% 105.20% -74.14% 7.63% 49.46% - Horiz. % 194.30% 77.97% 85.35% 41.59% 160.87% 149.46% 100.00%
DPS 0.00 0.00 3.00 1.54 3.04 2.52 0.00 - YoY % 0.00% 0.00% 94.81% -49.34% 20.63% 0.00% - Horiz. % 0.00% 0.00% 119.05% 61.11% 120.63% 100.00% -
NAPS 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 1.1200 7.20% YoY % 2.41% 7.10% 4.03% 5.67% 12.80% 11.61% - Horiz. % 151.79% 148.21% 138.39% 133.04% 125.89% 111.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.37 48.20 42.38 39.01 52.26 53.99 28.10 12.62% YoY % 19.02% 13.73% 8.64% -25.35% -3.20% 92.14% - Horiz. % 204.16% 171.53% 150.82% 138.83% 185.98% 192.14% 100.00%
EPS 8.79 3.42 3.97 1.93 8.00 7.82 5.39 8.48% YoY % 157.02% -13.85% 105.70% -75.88% 2.30% 45.08% - Horiz. % 163.08% 63.45% 73.65% 35.81% 148.42% 145.08% 100.00%
DPS 0.00 0.00 1.37 0.70 1.49 1.30 0.00 - YoY % 0.00% 0.00% 95.71% -53.02% 14.62% 0.00% - Horiz. % 0.00% 0.00% 105.38% 53.85% 114.62% 100.00% -
NAPS 0.7564 0.7163 0.7078 0.6786 0.6895 0.6430 0.5940 4.11% YoY % 5.60% 1.20% 4.30% -1.58% 7.23% 8.25% - Horiz. % 127.34% 120.59% 119.16% 114.24% 116.08% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 0.6500 -
P/RPS 0.62 0.64 1.05 0.75 0.67 1.09 1.23 -10.78% YoY % -3.12% -39.05% 40.00% 11.94% -38.53% -11.38% - Horiz. % 50.41% 52.03% 85.37% 60.98% 54.47% 88.62% 100.00%
P/EPS 4.05 9.08 11.17 15.13 4.40 7.50 6.39 -7.31% YoY % -55.40% -18.71% -26.17% 243.86% -41.33% 17.37% - Horiz. % 63.38% 142.10% 174.80% 236.78% 68.86% 117.37% 100.00%
EY 24.70 11.01 8.95 6.61 22.73 13.33 15.65 7.89% YoY % 124.34% 23.02% 35.40% -70.92% 70.52% -14.82% - Horiz. % 157.83% 70.35% 57.19% 42.24% 145.24% 85.18% 100.00%
DY 0.00 0.00 3.09 2.41 4.23 2.21 0.00 - YoY % 0.00% 0.00% 28.22% -43.03% 91.40% 0.00% - Horiz. % 0.00% 0.00% 139.82% 109.05% 191.40% 100.00% -
P/NAPS 0.47 0.43 0.63 0.43 0.51 0.91 0.58 -3.44% YoY % 9.30% -31.75% 46.51% -15.69% -43.96% 56.90% - Horiz. % 81.03% 74.14% 108.62% 74.14% 87.93% 156.90% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 -
Price 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 0.6900 -
P/RPS 0.63 0.65 1.05 0.74 0.67 1.02 1.30 -11.36% YoY % -3.08% -38.10% 41.89% 10.45% -34.31% -21.54% - Horiz. % 48.46% 50.00% 80.77% 56.92% 51.54% 78.46% 100.00%
P/EPS 4.10 9.21 11.17 14.89 4.40 7.04 6.78 -8.03% YoY % -55.48% -17.55% -24.98% 238.41% -37.50% 3.83% - Horiz. % 60.47% 135.84% 164.75% 219.62% 64.90% 103.83% 100.00%
EY 24.40 10.86 8.95 6.72 22.73 14.21 14.74 8.75% YoY % 124.68% 21.34% 33.18% -70.44% 59.96% -3.60% - Horiz. % 165.54% 73.68% 60.72% 45.59% 154.21% 96.40% 100.00%
DY 0.00 0.00 3.09 2.45 4.23 2.36 0.00 - YoY % 0.00% 0.00% 26.12% -42.08% 79.24% 0.00% - Horiz. % 0.00% 0.00% 130.93% 103.81% 179.24% 100.00% -
P/NAPS 0.48 0.44 0.63 0.42 0.51 0.86 0.62 -4.17% YoY % 9.09% -30.16% 50.00% -17.65% -40.70% 38.71% - Horiz. % 77.42% 70.97% 101.61% 67.74% 82.26% 138.71% 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
2Q 2010 Announcement.pdf 
