[SYMPHNY] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.07%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 171,103 167,252 170,522 162,981 160,244 161,162 158,567 5.21%
PBT 5,625 7,302 9,690 6,739 7,304 8,726 9,348 -28.79%
Tax -6,876 -6,675 -6,540 1,458 890 1,911 2,006 -
NP -1,251 627 3,150 8,197 8,194 10,637 11,354 -
-
NP to SH -1,065 977 3,474 8,954 8,960 10,655 11,087 -
-
Tax Rate 122.24% 91.41% 67.49% -21.64% -12.19% -21.90% -21.46% -
Total Cost 172,354 166,625 167,372 154,784 152,050 150,525 147,213 11.11%
-
Net Worth 141,999 212,107 207,757 211,272 0 206,250 206,560 -22.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,055 3,055 3,055 3,129 3,129 3,129 9,353 -52.66%
Div Payout % 0.00% 312.72% 87.95% 34.95% 34.93% 29.37% 84.36% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 141,999 212,107 207,757 211,272 0 206,250 206,560 -22.16%
NOSH 443,750 623,846 611,052 621,388 649,523 624,999 625,942 -20.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.73% 0.37% 1.85% 5.03% 5.11% 6.60% 7.16% -
ROE -0.75% 0.46% 1.67% 4.24% 0.00% 5.17% 5.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.56 26.81 27.91 26.23 24.67 25.79 25.33 32.43%
EPS -0.24 0.16 0.57 1.44 1.38 1.70 1.77 -
DPS 0.69 0.49 0.50 0.50 0.48 0.50 1.50 -40.49%
NAPS 0.32 0.34 0.34 0.34 0.00 0.33 0.33 -2.03%
Adjusted Per Share Value based on latest NOSH - 621,388
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.81 25.22 25.72 24.58 24.17 24.31 23.92 5.21%
EPS -0.16 0.15 0.52 1.35 1.35 1.61 1.67 -
DPS 0.46 0.46 0.46 0.47 0.47 0.47 1.41 -52.70%
NAPS 0.2142 0.3199 0.3133 0.3186 0.00 0.3111 0.3115 -22.14%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.25 0.24 0.25 0.25 0.22 0.18 -
P/RPS 0.57 0.93 0.86 0.95 1.01 0.85 0.71 -13.65%
P/EPS -91.67 159.63 42.21 17.35 18.12 12.90 10.16 -
EY -1.09 0.63 2.37 5.76 5.52 7.75 9.84 -
DY 3.13 1.96 2.08 2.01 1.93 2.27 8.33 -48.02%
P/NAPS 0.69 0.74 0.71 0.74 0.00 0.67 0.55 16.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 19/05/10 25/02/10 16/11/09 14/08/09 21/05/09 23/02/09 -
Price 0.22 0.23 0.25 0.28 0.27 0.26 0.17 -
P/RPS 0.57 0.86 0.90 1.07 1.09 1.01 0.67 -10.24%
P/EPS -91.67 146.86 43.97 19.43 19.57 15.25 9.60 -
EY -1.09 0.68 2.27 5.15 5.11 6.56 10.42 -
DY 3.13 2.13 2.00 1.80 1.78 1.92 8.82 -49.97%
P/NAPS 0.69 0.68 0.74 0.82 0.00 0.79 0.52 20.81%

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