[SYMPHNY] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.83%
YoY- -30.84%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 158,405 187,796 197,672 171,944 167,935 149,717 133,125 12.32%
PBT 12,570 17,898 18,916 16,100 22,792 25,452 28,615 -42.30%
Tax 7,393 2,449 -16 -3,368 -7,979 -8,031 -8,460 -
NP 19,963 20,347 18,900 12,732 14,813 17,421 20,155 -0.63%
-
NP to SH 18,645 19,432 18,060 13,081 15,181 17,421 20,155 -5.07%
-
Tax Rate -58.81% -13.68% 0.08% 20.92% 35.01% 31.55% 29.56% -
Total Cost 138,442 167,449 178,772 159,212 153,122 132,296 112,970 14.55%
-
Net Worth 182,913 185,073 185,212 52,730 50,541 46,829 520,651 -50.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,187 9,187 - 9,948 9,948 9,948 9,948 -5.18%
Div Payout % 49.28% 47.28% - 76.05% 65.53% 57.11% 49.36% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,913 185,073 185,212 52,730 50,541 46,829 520,651 -50.30%
NOSH 653,260 660,975 661,474 653,414 663,275 668,999 663,249 -1.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.60% 10.83% 9.56% 7.40% 8.82% 11.64% 15.14% -
ROE 10.19% 10.50% 9.75% 24.81% 30.04% 37.20% 3.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.25 28.41 29.88 26.31 25.32 22.38 20.07 13.48%
EPS 2.85 2.94 2.73 2.00 2.29 2.60 3.04 -4.22%
DPS 1.39 1.39 0.00 1.52 1.50 1.49 1.50 -4.96%
NAPS 0.28 0.28 0.28 0.0807 0.0762 0.07 0.785 -49.79%
Adjusted Per Share Value based on latest NOSH - 653,414
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.89 28.32 29.81 25.93 25.33 22.58 20.08 12.31%
EPS 2.81 2.93 2.72 1.97 2.29 2.63 3.04 -5.12%
DPS 1.39 1.39 0.00 1.50 1.50 1.50 1.50 -4.96%
NAPS 0.2759 0.2791 0.2793 0.0795 0.0762 0.0706 0.7852 -50.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.31 0.29 0.44 0.55 0.56 0.81 -
P/RPS 1.32 1.09 0.97 1.67 2.17 2.50 4.04 -52.65%
P/EPS 11.21 10.54 10.62 21.98 24.03 21.51 26.66 -43.96%
EY 8.92 9.48 9.41 4.55 4.16 4.65 3.75 78.47%
DY 4.34 4.48 0.00 3.46 2.73 2.66 1.85 76.83%
P/NAPS 1.14 1.11 1.04 5.45 7.22 8.00 1.03 7.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 -
Price 0.31 0.34 0.30 0.34 0.47 0.50 0.75 -
P/RPS 1.28 1.20 1.00 1.29 1.86 2.23 3.74 -51.16%
P/EPS 10.86 11.57 10.99 16.98 20.53 19.20 24.68 -42.23%
EY 9.21 8.65 9.10 5.89 4.87 5.21 4.05 73.19%
DY 4.48 4.09 0.00 4.48 3.19 2.97 2.00 71.45%
P/NAPS 1.11 1.21 1.07 4.21 6.17 7.14 0.96 10.19%

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