[SYMLIFE] YoY TTM Result on 30-Sep-2006 [#2]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	234,301	313,877	324,246	168,740	38,568	183,113	140,722	8.48%
YoY %	-25.35%	-3.20%	92.16%	337.51%	-78.94%	30.12%	-	-
Horiz. %	166.50%	223.05%	230.42%	119.91%	27.41%	130.12%	100.00%	-
PBT	29,107	65,658	60,448	42,339	6,090	-15,652	7,087	25.32%
YoY %	-55.67%	8.62%	42.77%	595.22%	138.91%	-320.86%	-	-
Horiz. %	410.71%	926.46%	852.94%	597.42%	85.93%	-220.86%	100.00%	-
Tax	-11,327	-15,378	-11,031	-9,172	-2,089	-5,279	-6,410	9.52%
YoY %	26.34%	-39.41%	-20.27%	-339.06%	60.43%	17.64%	-	-
Horiz. %	176.71%	239.91%	172.09%	143.09%	32.59%	82.36%	100.00%	-
NP	17,780	50,280	49,417	33,167	4,001	-20,931	677	68.58%
YoY %	-64.64%	1.75%	48.99%	728.97%	119.12%	-3,191.73%	-	-
Horiz. %	2,626.29%	7,426.88%	7,299.41%	4,899.11%	590.99%	-3,091.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,571	48,056	46,956	32,393	4,001	-20,931	677	57.40%
YoY %	-75.92%	2.34%	44.96%	709.62%	119.12%	-3,191.73%	-	-
Horiz. %	1,709.16%	7,098.38%	6,935.89%	4,784.79%	590.99%	-3,091.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.92%	23.42%	18.25%	21.66%	34.30%	-	90.45%	-
YoY %	66.18%	28.33%	-15.74%	-36.85%	0.00%	-	-	-
Horiz. %	43.03%	25.89%	20.18%	23.95%	37.92%	-	100.00%	-
Total Cost	216,521	263,597	274,829	135,573	34,567	204,044	140,045	7.21%
YoY %	-17.86%	-4.09%	102.72%	292.20%	-83.06%	45.70%	-	-
Horiz. %	154.61%	188.22%	196.24%	96.81%	24.68%	145.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	407,531	414,090	386,138	356,720	322,999	516,026	309,682	4.48%
YoY %	-1.58%	7.24%	8.25%	10.44%	-37.41%	66.63%	-	-
Horiz. %	131.60%	133.71%	124.69%	115.19%	104.30%	166.63%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Dividend
Div	4,217	8,936	7,798	-	8,007	3,203	3,113	4.97%
YoY %	-52.81%	14.59%	0.00%	-	149.98%	2.89%	-	-
Horiz. %	135.46%	287.05%	250.50%	-	257.21%	102.89%	100.00%	-
Div Payout %	36.44%	18.60%	16.61%	-	200.15%	0.00%	459.94%	-
YoY %	95.91%	11.98%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	7.92%	4.04%	3.61%	-	43.52%	0.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	407,531	414,090	386,138	356,720	322,999	516,026	309,682	4.48%
YoY %	-1.58%	7.24%	8.25%	10.44%	-37.41%	66.63%	-	-
Horiz. %	131.60%	133.71%	124.69%	115.19%	104.30%	166.63%	100.00%	-
NOSH	273,511	293,681	308,910	318,500	322,999	320,513	309,682	-1.96%
YoY %	-6.87%	-4.93%	-3.01%	-1.39%	0.78%	3.50%	-	-
Horiz. %	88.32%	94.83%	99.75%	102.85%	104.30%	103.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.59%	16.02%	15.24%	19.66%	10.37%	-11.43%	0.48%	-
YoY %	-52.62%	5.12%	-22.48%	89.59%	190.73%	-2,481.25%	-	-
Horiz. %	1,581.25%	3,337.50%	3,175.00%	4,095.83%	2,160.42%	-2,381.25%	100.00%	-
ROE	2.84%	11.61%	12.16%	9.08%	1.24%	-4.06%	0.22%	-
YoY %	-75.54%	-4.52%	33.92%	632.26%	130.54%	-1,945.45%	-	-
Horiz. %	1,290.91%	5,277.27%	5,527.27%	4,127.27%	563.64%	-1,845.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Per Share
RPS	85.66	106.88	104.96	52.98	11.94	57.13	45.44	10.66%
YoY %	-19.85%	1.83%	98.11%	343.72%	-79.10%	25.73%	-	-
Horiz. %	188.51%	235.21%	230.99%	116.59%	26.28%	125.73%	100.00%	-
EPS	4.23	16.36	15.20	10.17	1.24	-6.53	0.22	60.39%
YoY %	-74.14%	7.63%	49.46%	720.16%	118.99%	-3,068.18%	-	-
Horiz. %	1,922.73%	7,436.36%	6,909.09%	4,622.73%	563.64%	-2,968.18%	100.00%	-
DPS	1.54	3.04	2.52	0.00	2.50	1.00	1.01	6.97%
YoY %	-49.34%	20.63%	0.00%	0.00%	150.00%	-0.99%	-	-
Horiz. %	152.48%	300.99%	249.50%	0.00%	247.52%	99.01%	100.00%	-
NAPS	1.49	1.41	1.25	1.12	1.00	1.61	1.00	6.58%
YoY %	5.67%	12.80%	11.61%	12.00%	-37.89%	61.00%	-	-
Horiz. %	149.00%	141.00%	125.00%	112.00%	100.00%	161.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 318,500
RPS	32.70	43.81	45.26	23.55	5.38	25.56	19.64	8.48%
YoY %	-25.36%	-3.20%	92.19%	337.73%	-78.95%	30.14%	-	-
Horiz. %	166.50%	223.07%	230.45%	119.91%	27.39%	130.14%	100.00%	-
EPS	1.62	6.71	6.55	4.52	0.56	-2.92	0.09	58.70%
YoY %	-75.86%	2.44%	44.91%	707.14%	119.18%	-3,344.44%	-	-
Horiz. %	1,800.00%	7,455.56%	7,277.78%	5,022.22%	622.22%	-3,244.44%	100.00%	-
DPS	0.59	1.25	1.09	0.00	1.12	0.45	0.43	5.18%
YoY %	-52.80%	14.68%	0.00%	0.00%	148.89%	4.65%	-	-
Horiz. %	137.21%	290.70%	253.49%	0.00%	260.47%	104.65%	100.00%	-
NAPS	0.5688	0.578	0.539	0.4979	0.4508	0.7203	0.4322	4.48%
YoY %	-1.59%	7.24%	8.25%	10.45%	-37.41%	66.66%	-	-
Horiz. %	131.61%	133.73%	124.71%	115.20%	104.30%	166.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/06/04	30/06/03	-
Price	0.64	0.72	1.14	0.65	0.91	0.71	0.96	-
P/RPS	0.75	0.67	1.09	1.23	7.62	1.24	2.11	-15.23%
YoY %	11.94%	-38.53%	-11.38%	-83.86%	514.52%	-41.23%	-	-
Horiz. %	35.55%	31.75%	51.66%	58.29%	361.14%	58.77%	100.00%	-
P/EPS	15.13	4.40	7.50	6.39	73.46	-10.87	439.14	-41.62%
YoY %	243.86%	-41.33%	17.37%	-91.30%	775.80%	-102.48%	-	-
Horiz. %	3.45%	1.00%	1.71%	1.46%	16.73%	-2.48%	100.00%	-
EY	6.61	22.73	13.33	15.65	1.36	-9.20	0.23	71.03%
YoY %	-70.92%	70.52%	-14.82%	1,050.74%	114.78%	-4,100.00%	-	-
Horiz. %	2,873.91%	9,882.61%	5,795.65%	6,804.35%	591.30%	-4,000.00%	100.00%	-
DY	2.41	4.23	2.21	0.00	2.75	1.41	1.05	14.19%
YoY %	-43.03%	91.40%	0.00%	0.00%	95.04%	34.29%	-	-
Horiz. %	229.52%	402.86%	210.48%	0.00%	261.90%	134.29%	100.00%	-
P/NAPS	0.43	0.51	0.91	0.58	0.91	0.44	0.96	-12.04%
YoY %	-15.69%	-43.96%	56.90%	-36.26%	106.82%	-54.17%	-	-
Horiz. %	44.79%	53.12%	94.79%	60.42%	94.79%	45.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	12/11/09	27/11/08	13/11/07	27/11/06	24/11/05	25/08/04	26/08/03	-
Price	0.63	0.72	1.07	0.69	0.76	0.60	1.12	-
P/RPS	0.74	0.67	1.02	1.30	6.36	1.05	2.46	-17.46%
YoY %	10.45%	-34.31%	-21.54%	-79.56%	505.71%	-57.32%	-	-
Horiz. %	30.08%	27.24%	41.46%	52.85%	258.54%	42.68%	100.00%	-
P/EPS	14.89	4.40	7.04	6.78	61.35	-9.19	512.33	-43.18%
YoY %	238.41%	-37.50%	3.83%	-88.95%	767.57%	-101.79%	-	-
Horiz. %	2.91%	0.86%	1.37%	1.32%	11.97%	-1.79%	100.00%	-
EY	6.72	22.73	14.21	14.74	1.63	-10.88	0.20	75.35%
YoY %	-70.44%	59.96%	-3.60%	804.29%	114.98%	-5,540.00%	-	-
Horiz. %	3,360.00%	11,365.00%	7,105.00%	7,370.00%	815.00%	-5,440.00%	100.00%	-
DY	2.45	4.23	2.36	0.00	3.29	1.67	0.90	17.35%
YoY %	-42.08%	79.24%	0.00%	0.00%	97.01%	85.56%	-	-
Horiz. %	272.22%	470.00%	262.22%	0.00%	365.56%	185.56%	100.00%	-
P/NAPS	0.42	0.51	0.86	0.62	0.76	0.37	1.12	-14.50%
YoY %	-17.65%	-40.70%	38.71%	-18.42%	105.41%	-66.96%	-	-
Horiz. %	37.50%	45.54%	76.79%	55.36%	67.86%	33.04%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos