[SYMPHNY] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.03%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 162,981 160,244 161,162 158,567 161,178 166,284 169,574 -2.60%
PBT 6,739 7,304 8,726 9,348 14,979 16,498 15,851 -43.43%
Tax 1,458 890 1,911 2,006 -1,605 -409 665 68.68%
NP 8,197 8,194 10,637 11,354 13,374 16,089 16,516 -37.28%
-
NP to SH 8,954 8,960 10,655 11,087 11,317 13,394 13,972 -25.64%
-
Tax Rate -21.64% -12.19% -21.90% -21.46% 10.72% 2.48% -4.20% -
Total Cost 154,784 152,050 150,525 147,213 147,804 150,195 153,058 0.74%
-
Net Worth 211,272 0 206,250 206,560 205,608 214,533 211,609 -0.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,129 3,129 3,129 9,353 12,722 12,722 12,722 -60.71%
Div Payout % 34.95% 34.93% 29.37% 84.36% 112.42% 94.99% 91.06% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 211,272 0 206,250 206,560 205,608 214,533 211,609 -0.10%
NOSH 621,388 649,523 624,999 625,942 623,055 630,980 622,380 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.03% 5.11% 6.60% 7.16% 8.30% 9.68% 9.74% -
ROE 4.24% 0.00% 5.17% 5.37% 5.50% 6.24% 6.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.23 24.67 25.79 25.33 25.87 26.35 27.25 -2.50%
EPS 1.44 1.38 1.70 1.77 1.82 2.12 2.24 -25.49%
DPS 0.50 0.48 0.50 1.50 2.04 2.02 2.04 -60.80%
NAPS 0.34 0.00 0.33 0.33 0.33 0.34 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 625,942
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.58 24.17 24.31 23.92 24.31 25.08 25.58 -2.62%
EPS 1.35 1.35 1.61 1.67 1.71 2.02 2.11 -25.72%
DPS 0.47 0.47 0.47 1.41 1.92 1.92 1.92 -60.83%
NAPS 0.3186 0.00 0.3111 0.3115 0.3101 0.3236 0.3191 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.25 0.22 0.18 0.25 0.30 0.28 -
P/RPS 0.95 1.01 0.85 0.71 0.97 1.14 1.03 -5.24%
P/EPS 17.35 18.12 12.90 10.16 13.76 14.13 12.47 24.60%
EY 5.76 5.52 7.75 9.84 7.27 7.08 8.02 -19.78%
DY 2.01 1.93 2.27 8.33 8.17 6.72 7.30 -57.64%
P/NAPS 0.74 0.00 0.67 0.55 0.76 0.88 0.82 -6.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 14/08/09 21/05/09 23/02/09 20/11/08 19/08/08 21/05/08 -
Price 0.28 0.27 0.26 0.17 0.22 0.28 0.29 -
P/RPS 1.07 1.09 1.01 0.67 0.85 1.06 1.06 0.62%
P/EPS 19.43 19.57 15.25 9.60 12.11 13.19 12.92 31.22%
EY 5.15 5.11 6.56 10.42 8.26 7.58 7.74 -23.76%
DY 1.80 1.78 1.92 8.82 9.28 7.20 7.05 -59.72%
P/NAPS 0.82 0.00 0.79 0.52 0.67 0.82 0.85 -2.36%

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