[SYMPHNY] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

20-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -15.51%

YoY- 182.93%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	160,244	161,162	158,567	161,178	166,284	169,574	160,019	0.09%
YoY %	-0.57%	1.64%	-1.62%	-3.07%	-1.94%	5.97%	-	-
Horiz. %	100.14%	100.71%	99.09%	100.72%	103.92%	105.97%	100.00%	-
PBT	7,304	8,726	9,348	14,979	16,498	15,851	15,494	-39.45%
YoY %	-16.30%	-6.65%	-37.59%	-9.21%	4.08%	2.30%	-	-
Horiz. %	47.14%	56.32%	60.33%	96.68%	106.48%	102.30%	100.00%	-
Tax	890	1,911	2,006	-1,605	-409	665	120	280.77%
YoY %	-53.43%	-4.74%	224.98%	-292.42%	-161.50%	454.17%	-	-
Horiz. %	741.67%	1,592.50%	1,671.67%	-1,337.50%	-340.83%	554.17%	100.00%	-
NP	8,194	10,637	11,354	13,374	16,089	16,516	15,614	-34.96%
YoY %	-22.97%	-6.31%	-15.10%	-16.87%	-2.59%	5.78%	-	-
Horiz. %	52.48%	68.12%	72.72%	85.65%	103.04%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,960	10,655	11,087	11,317	13,394	13,972	13,156	-22.60%
YoY %	-15.91%	-3.90%	-2.03%	-15.51%	-4.14%	6.20%	-	-
Horiz. %	68.11%	80.99%	84.27%	86.02%	101.81%	106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.19%	-21.90%	-21.46%	10.72%	2.48%	-4.20%	-0.77%	-
YoY %	44.34%	-2.05%	-300.19%	332.26%	159.05%	-445.45%	-	-
Horiz. %	1,583.12%	2,844.16%	2,787.01%	-1,392.21%	-322.08%	545.45%	100.00%	-
Total Cost	152,050	150,525	147,213	147,804	150,195	153,058	144,405	3.50%
YoY %	1.01%	2.25%	-0.40%	-1.59%	-1.87%	5.99%	-	-
Horiz. %	105.29%	104.24%	101.94%	102.35%	104.01%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	206,250	206,560	205,608	214,533	211,609	227,449	-
YoY %	0.00%	-0.15%	0.46%	-4.16%	1.38%	-6.96%	-	-
Horiz. %	0.00%	90.68%	90.82%	90.40%	94.32%	93.04%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	3,129	3,129	9,353	12,722	12,722	12,722	16,108	-66.49%
YoY %	0.00%	-66.55%	-26.48%	0.00%	0.00%	-21.02%	-	-
Horiz. %	19.43%	19.43%	58.06%	78.98%	78.98%	78.98%	100.00%	-
Div Payout %	34.93%	29.37%	84.36%	112.42%	94.99%	91.06%	122.44%	-
YoY %	18.93%	-65.18%	-24.96%	18.35%	4.32%	-25.63%	-	-
Horiz. %	28.53%	23.99%	68.90%	91.82%	77.58%	74.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	0	206,250	206,560	205,608	214,533	211,609	227,449	-
YoY %	0.00%	-0.15%	0.46%	-4.16%	1.38%	-6.96%	-	-
Horiz. %	0.00%	90.68%	90.82%	90.40%	94.32%	93.04%	100.00%	-
NOSH	649,523	624,999	625,942	623,055	630,980	622,380	649,857	-0.03%
YoY %	3.92%	-0.15%	0.46%	-1.26%	1.38%	-4.23%	-	-
Horiz. %	99.95%	96.17%	96.32%	95.88%	97.10%	95.77%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.11%	6.60%	7.16%	8.30%	9.68%	9.74%	9.76%	-
YoY %	-22.58%	-7.82%	-13.73%	-14.26%	-0.62%	-0.20%	-	-
Horiz. %	52.36%	67.62%	73.36%	85.04%	99.18%	99.80%	100.00%	-
ROE	0.00%	5.17%	5.37%	5.50%	6.24%	6.60%	5.78%	-
YoY %	0.00%	-3.72%	-2.36%	-11.86%	-5.45%	14.19%	-	-
Horiz. %	0.00%	89.45%	92.91%	95.16%	107.96%	114.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	24.67	25.79	25.33	25.87	26.35	27.25	24.62	0.13%
YoY %	-4.34%	1.82%	-2.09%	-1.82%	-3.30%	10.68%	-	-
Horiz. %	100.20%	104.75%	102.88%	105.08%	107.03%	110.68%	100.00%	-
EPS	1.38	1.70	1.77	1.82	2.12	2.24	2.02	-22.44%
YoY %	-18.82%	-3.95%	-2.75%	-14.15%	-5.36%	10.89%	-	-
Horiz. %	68.32%	84.16%	87.62%	90.10%	104.95%	110.89%	100.00%	-
DPS	0.48	0.50	1.50	2.04	2.02	2.04	2.48	-66.57%
YoY %	-4.00%	-66.67%	-26.47%	0.99%	-0.98%	-17.74%	-	-
Horiz. %	19.35%	20.16%	60.48%	82.26%	81.45%	82.26%	100.00%	-
NAPS	0.00	0.33	0.33	0.33	0.34	0.34	0.35	-
YoY %	0.00%	0.00%	0.00%	-2.94%	0.00%	-2.86%	-	-
Horiz. %	0.00%	94.29%	94.29%	94.29%	97.14%	97.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 623,055
RPS	24.17	24.31	23.92	24.31	25.08	25.58	24.13	0.11%
YoY %	-0.58%	1.63%	-1.60%	-3.07%	-1.95%	6.01%	-	-
Horiz. %	100.17%	100.75%	99.13%	100.75%	103.94%	106.01%	100.00%	-
EPS	1.35	1.61	1.67	1.71	2.02	2.11	1.98	-22.55%
YoY %	-16.15%	-3.59%	-2.34%	-15.35%	-4.27%	6.57%	-	-
Horiz. %	68.18%	81.31%	84.34%	86.36%	102.02%	106.57%	100.00%	-
DPS	0.47	0.47	1.41	1.92	1.92	1.92	2.43	-66.58%
YoY %	0.00%	-66.67%	-26.56%	0.00%	0.00%	-20.99%	-	-
Horiz. %	19.34%	19.34%	58.02%	79.01%	79.01%	79.01%	100.00%	-
NAPS	0.00	0.3111	0.3115	0.3101	0.3236	0.3191	0.343	-
YoY %	0.00%	-0.13%	0.45%	-4.17%	1.41%	-6.97%	-	-
Horiz. %	0.00%	90.70%	90.82%	90.41%	94.34%	93.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.25	0.22	0.18	0.25	0.30	0.28	0.32	-
P/RPS	1.01	0.85	0.71	0.97	1.14	1.03	1.30	-15.50%
YoY %	18.82%	19.72%	-26.80%	-14.91%	10.68%	-20.77%	-	-
Horiz. %	77.69%	65.38%	54.62%	74.62%	87.69%	79.23%	100.00%	-
P/EPS	18.12	12.90	10.16	13.76	14.13	12.47	15.81	9.52%
YoY %	40.47%	26.97%	-26.16%	-2.62%	13.31%	-21.13%	-	-
Horiz. %	114.61%	81.59%	64.26%	87.03%	89.37%	78.87%	100.00%	-
EY	5.52	7.75	9.84	7.27	7.08	8.02	6.33	-8.73%
YoY %	-28.77%	-21.24%	35.35%	2.68%	-11.72%	26.70%	-	-
Horiz. %	87.20%	122.43%	155.45%	114.85%	111.85%	126.70%	100.00%	-
DY	1.93	2.27	8.33	8.17	6.72	7.30	7.75	-60.45%
YoY %	-14.98%	-72.75%	1.96%	21.58%	-7.95%	-5.81%	-	-
Horiz. %	24.90%	29.29%	107.48%	105.42%	86.71%	94.19%	100.00%	-
P/NAPS	0.00	0.67	0.55	0.76	0.88	0.82	0.91	-
YoY %	0.00%	21.82%	-27.63%	-13.64%	7.32%	-9.89%	-	-
Horiz. %	0.00%	73.63%	60.44%	83.52%	96.70%	90.11%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	14/08/09	21/05/09	23/02/09	20/11/08	19/08/08	21/05/08	22/02/08	-
Price	0.27	0.26	0.17	0.22	0.28	0.29	0.29	-
P/RPS	1.09	1.01	0.67	0.85	1.06	1.06	1.18	-5.15%
YoY %	7.92%	50.75%	-21.18%	-19.81%	0.00%	-10.17%	-	-
Horiz. %	92.37%	85.59%	56.78%	72.03%	89.83%	89.83%	100.00%	-
P/EPS	19.57	15.25	9.60	12.11	13.19	12.92	14.32	23.17%
YoY %	28.33%	58.85%	-20.73%	-8.19%	2.09%	-9.78%	-	-
Horiz. %	136.66%	106.49%	67.04%	84.57%	92.11%	90.22%	100.00%	-
EY	5.11	6.56	10.42	8.26	7.58	7.74	6.98	-18.78%
YoY %	-22.10%	-37.04%	26.15%	8.97%	-2.07%	10.89%	-	-
Horiz. %	73.21%	93.98%	149.28%	118.34%	108.60%	110.89%	100.00%	-
DY	1.78	1.92	8.82	9.28	7.20	7.05	8.55	-64.90%
YoY %	-7.29%	-78.23%	-4.96%	28.89%	2.13%	-17.54%	-	-
Horiz. %	20.82%	22.46%	103.16%	108.54%	84.21%	82.46%	100.00%	-
P/NAPS	0.00	0.79	0.52	0.67	0.82	0.85	0.83	-
YoY %	0.00%	51.92%	-22.39%	-18.29%	-3.53%	2.41%	-	-
Horiz. %	0.00%	95.18%	62.65%	80.72%	98.80%	102.41%	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