[SYMPHNY] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.15%
YoY- 128.22%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 167,935 149,717 133,125 104,777 73,806 43,504 33,579 192.73%
PBT 22,792 25,452 28,615 28,569 23,448 18,587 15,845 27.45%
Tax -7,979 -8,031 -8,460 -9,656 -6,120 -4,264 -3,494 73.50%
NP 14,813 17,421 20,155 18,913 17,328 14,323 12,351 12.89%
-
NP to SH 15,181 17,421 20,155 18,913 17,328 14,323 12,351 14.75%
-
Tax Rate 35.01% 31.55% 29.56% 33.80% 26.10% 22.94% 22.05% -
Total Cost 153,122 132,296 112,970 85,864 56,478 29,181 21,228 273.77%
-
Net Worth 50,541 46,829 520,651 93,647 89,115 86,926 34,642 28.66%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,948 9,948 9,948 7,006 7,006 7,006 7,006 26.35%
Div Payout % 65.53% 57.11% 49.36% 37.05% 40.44% 48.92% 56.73% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,541 46,829 520,651 93,647 89,115 86,926 34,642 28.66%
NOSH 663,275 668,999 663,249 659,027 440,291 345,084 280,275 77.67%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.82% 11.64% 15.14% 18.05% 23.48% 32.92% 36.78% -
ROE 30.04% 37.20% 3.87% 20.20% 19.44% 16.48% 35.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.32 22.38 20.07 15.90 16.76 12.61 11.98 64.76%
EPS 2.29 2.60 3.04 2.87 3.94 4.15 4.41 -35.42%
DPS 1.50 1.49 1.50 1.06 1.59 2.03 2.50 -28.88%
NAPS 0.0762 0.07 0.785 0.1421 0.2024 0.2519 0.1236 -27.58%
Adjusted Per Share Value based on latest NOSH - 659,027
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.33 22.58 20.08 15.80 11.13 6.56 5.06 192.92%
EPS 2.29 2.63 3.04 2.85 2.61 2.16 1.86 14.88%
DPS 1.50 1.50 1.50 1.06 1.06 1.06 1.06 26.07%
NAPS 0.0762 0.0706 0.7852 0.1412 0.1344 0.1311 0.0522 28.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.56 0.81 0.75 1.26 2.03 2.04 -
P/RPS 2.17 2.50 4.04 4.72 7.52 16.10 17.03 -74.70%
P/EPS 24.03 21.51 26.66 26.13 32.02 48.91 46.29 -35.43%
EY 4.16 4.65 3.75 3.83 3.12 2.04 2.16 54.85%
DY 2.73 2.66 1.85 1.42 1.26 1.00 1.23 70.23%
P/NAPS 7.22 8.00 1.03 5.28 6.23 8.06 16.50 -42.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 28/05/04 25/02/04 -
Price 0.47 0.50 0.75 0.86 0.67 1.49 2.20 -
P/RPS 1.86 2.23 3.74 5.41 4.00 11.82 18.36 -78.29%
P/EPS 20.53 19.20 24.68 29.97 17.02 35.90 49.92 -44.72%
EY 4.87 5.21 4.05 3.34 5.87 2.79 2.00 81.09%
DY 3.19 2.97 2.00 1.24 2.38 1.36 1.14 98.69%
P/NAPS 6.17 7.14 0.96 6.05 3.31 5.92 17.80 -50.68%

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