[SYMPHNY] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.43%
YoY- -33.05%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 170,522 168,426 170,294 178,656 158,567 162,541 166,940 1.42%
PBT 9,690 9,032 8,056 7,112 9,348 12,510 12,144 -13.93%
Tax -6,540 -2,525 -2,866 -2,824 2,006 -1,794 -634 371.85%
NP 3,150 6,506 5,190 4,288 11,354 10,716 11,510 -57.74%
-
NP to SH 3,315 5,968 4,478 3,500 11,087 9,024 9,050 -48.71%
-
Tax Rate 67.49% 27.96% 35.58% 39.71% -21.46% 14.34% 5.22% -
Total Cost 167,372 161,920 165,104 174,368 147,213 151,825 155,430 5.04%
-
Net Worth 208,722 208,471 204,708 206,250 207,881 208,732 213,680 -1.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,069 - - - 9,449 8,433 12,569 -60.83%
Div Payout % 92.59% - - - 85.23% 93.46% 138.89% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 208,722 208,471 204,708 206,250 207,881 208,732 213,680 -1.54%
NOSH 613,888 613,150 639,714 624,999 629,943 632,523 628,472 -1.54%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.85% 3.86% 3.05% 2.40% 7.16% 6.59% 6.89% -
ROE 1.59% 2.86% 2.19% 1.70% 5.33% 4.32% 4.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.78 27.47 26.62 28.58 25.17 25.70 26.56 3.03%
EPS 0.54 0.97 0.70 0.56 1.76 1.43 1.44 -47.90%
DPS 0.50 0.00 0.00 0.00 1.50 1.33 2.00 -60.21%
NAPS 0.34 0.34 0.32 0.33 0.33 0.33 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 624,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.72 25.40 25.68 26.94 23.92 24.51 25.18 1.42%
EPS 0.50 0.90 0.68 0.53 1.67 1.36 1.36 -48.58%
DPS 0.46 0.00 0.00 0.00 1.43 1.27 1.90 -61.05%
NAPS 0.3148 0.3144 0.3087 0.3111 0.3135 0.3148 0.3223 -1.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.25 0.25 0.22 0.18 0.25 0.30 -
P/RPS 0.86 0.91 0.94 0.77 0.72 0.97 1.13 -16.60%
P/EPS 44.44 25.68 35.71 39.29 10.23 17.52 20.83 65.49%
EY 2.25 3.89 2.80 2.55 9.78 5.71 4.80 -39.57%
DY 2.08 0.00 0.00 0.00 8.33 5.33 6.67 -53.91%
P/NAPS 0.71 0.74 0.78 0.67 0.55 0.76 0.88 -13.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 14/08/09 21/05/09 23/02/09 20/11/08 19/08/08 -
Price 0.25 0.28 0.27 0.26 0.17 0.22 0.28 -
P/RPS 0.90 1.02 1.01 0.91 0.68 0.86 1.05 -9.74%
P/EPS 46.30 28.77 38.57 46.43 9.66 15.42 19.44 78.06%
EY 2.16 3.48 2.59 2.15 10.35 6.48 5.14 -43.80%
DY 2.00 0.00 0.00 0.00 8.82 6.06 7.14 -57.08%
P/NAPS 0.74 0.82 0.84 0.79 0.52 0.67 0.82 -6.59%

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
Post a Comment