[SYMPHNY] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.57%
YoY- 63.19%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 171,944 167,935 149,717 133,125 104,777 73,806 43,504 149.77%
PBT 16,100 22,792 25,452 28,615 28,569 23,448 18,587 -9.12%
Tax -3,368 -7,979 -8,031 -8,460 -9,656 -6,120 -4,264 -14.53%
NP 12,732 14,813 17,421 20,155 18,913 17,328 14,323 -7.54%
-
NP to SH 13,081 15,181 17,421 20,155 18,913 17,328 14,323 -5.86%
-
Tax Rate 20.92% 35.01% 31.55% 29.56% 33.80% 26.10% 22.94% -
Total Cost 159,212 153,122 132,296 112,970 85,864 56,478 29,181 209.60%
-
Net Worth 52,730 50,541 46,829 520,651 93,647 89,115 86,926 -28.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,948 9,948 9,948 9,948 7,006 7,006 7,006 26.30%
Div Payout % 76.05% 65.53% 57.11% 49.36% 37.05% 40.44% 48.92% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 52,730 50,541 46,829 520,651 93,647 89,115 86,926 -28.31%
NOSH 653,414 663,275 668,999 663,249 659,027 440,291 345,084 52.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.40% 8.82% 11.64% 15.14% 18.05% 23.48% 32.92% -
ROE 24.81% 30.04% 37.20% 3.87% 20.20% 19.44% 16.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.31 25.32 22.38 20.07 15.90 16.76 12.61 63.20%
EPS 2.00 2.29 2.60 3.04 2.87 3.94 4.15 -38.50%
DPS 1.52 1.50 1.49 1.50 1.06 1.59 2.03 -17.52%
NAPS 0.0807 0.0762 0.07 0.785 0.1421 0.2024 0.2519 -53.14%
Adjusted Per Share Value based on latest NOSH - 663,249
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.93 25.33 22.58 20.08 15.80 11.13 6.56 149.78%
EPS 1.97 2.29 2.63 3.04 2.85 2.61 2.16 -5.94%
DPS 1.50 1.50 1.50 1.50 1.06 1.06 1.06 26.01%
NAPS 0.0795 0.0762 0.0706 0.7852 0.1412 0.1344 0.1311 -28.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.55 0.56 0.81 0.75 1.26 2.03 -
P/RPS 1.67 2.17 2.50 4.04 4.72 7.52 16.10 -77.89%
P/EPS 21.98 24.03 21.51 26.66 26.13 32.02 48.91 -41.30%
EY 4.55 4.16 4.65 3.75 3.83 3.12 2.04 70.62%
DY 3.46 2.73 2.66 1.85 1.42 1.26 1.00 128.58%
P/NAPS 5.45 7.22 8.00 1.03 5.28 6.23 8.06 -22.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 28/05/04 -
Price 0.34 0.47 0.50 0.75 0.86 0.67 1.49 -
P/RPS 1.29 1.86 2.23 3.74 5.41 4.00 11.82 -77.13%
P/EPS 16.98 20.53 19.20 24.68 29.97 17.02 35.90 -39.26%
EY 5.89 4.87 5.21 4.05 3.34 5.87 2.79 64.49%
DY 4.48 3.19 2.97 2.00 1.24 2.38 1.36 121.23%
P/NAPS 4.21 6.17 7.14 0.96 6.05 3.31 5.92 -20.31%

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