[SYMPHNY] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.2%
YoY- 13665.05%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 158,567 161,178 166,284 169,574 160,019 158,441 146,254 5.51%
PBT 9,348 14,979 16,498 15,851 15,494 11,382 8,162 9.42%
Tax 2,006 -1,605 -409 665 120 -5,480 -5,919 -
NP 11,354 13,374 16,089 16,516 15,614 5,902 2,243 193.36%
-
NP to SH 11,087 11,317 13,394 13,972 13,156 4,000 688 532.64%
-
Tax Rate -21.46% 10.72% 2.48% -4.20% -0.77% 48.15% 72.52% -
Total Cost 147,213 147,804 150,195 153,058 144,405 152,539 144,011 1.47%
-
Net Worth 206,560 205,608 214,533 211,609 227,449 222,545 219,768 -4.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,353 12,722 12,722 12,722 16,108 9,609 9,609 -1.77%
Div Payout % 84.36% 112.42% 94.99% 91.06% 122.44% 240.24% 1,396.74% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 206,560 205,608 214,533 211,609 227,449 222,545 219,768 -4.02%
NOSH 625,942 623,055 630,980 622,380 649,857 654,545 665,964 -4.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.16% 8.30% 9.68% 9.74% 9.76% 3.73% 1.53% -
ROE 5.37% 5.50% 6.24% 6.60% 5.78% 1.80% 0.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.33 25.87 26.35 27.25 24.62 24.21 21.96 9.93%
EPS 1.77 1.82 2.12 2.24 2.02 0.61 0.10 573.28%
DPS 1.50 2.04 2.02 2.04 2.48 1.47 1.44 2.74%
NAPS 0.33 0.33 0.34 0.34 0.35 0.34 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 622,380
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.92 24.31 25.08 25.58 24.13 23.90 22.06 5.51%
EPS 1.67 1.71 2.02 2.11 1.98 0.60 0.10 547.79%
DPS 1.41 1.92 1.92 1.92 2.43 1.45 1.45 -1.83%
NAPS 0.3115 0.3101 0.3236 0.3191 0.343 0.3356 0.3315 -4.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.25 0.30 0.28 0.32 0.34 0.38 -
P/RPS 0.71 0.97 1.14 1.03 1.30 1.40 1.73 -44.62%
P/EPS 10.16 13.76 14.13 12.47 15.81 55.64 367.83 -90.76%
EY 9.84 7.27 7.08 8.02 6.33 1.80 0.27 987.31%
DY 8.33 8.17 6.72 7.30 7.75 4.32 3.80 68.34%
P/NAPS 0.55 0.76 0.88 0.82 0.91 1.00 1.15 -38.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 -
Price 0.17 0.22 0.28 0.29 0.29 0.33 0.34 -
P/RPS 0.67 0.85 1.06 1.06 1.18 1.36 1.55 -42.68%
P/EPS 9.60 12.11 13.19 12.92 14.32 54.00 329.11 -90.42%
EY 10.42 8.26 7.58 7.74 6.98 1.85 0.30 953.16%
DY 8.82 9.28 7.20 7.05 8.55 4.45 4.24 62.59%
P/NAPS 0.52 0.67 0.82 0.85 0.83 0.97 1.03 -36.46%

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