[SYMPHNY] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.9%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 170,522 162,981 160,244 161,162 158,567 161,178 166,284 1.68%
PBT 9,690 6,739 7,304 8,726 9,348 14,979 16,498 -29.79%
Tax -6,540 1,458 890 1,911 2,006 -1,605 -409 531.50%
NP 3,150 8,197 8,194 10,637 11,354 13,374 16,089 -66.18%
-
NP to SH 3,474 8,954 8,960 10,655 11,087 11,317 13,394 -59.22%
-
Tax Rate 67.49% -21.64% -12.19% -21.90% -21.46% 10.72% 2.48% -
Total Cost 167,372 154,784 152,050 150,525 147,213 147,804 150,195 7.46%
-
Net Worth 207,757 211,272 0 206,250 206,560 205,608 214,533 -2.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,055 3,129 3,129 3,129 9,353 12,722 12,722 -61.26%
Div Payout % 87.95% 34.95% 34.93% 29.37% 84.36% 112.42% 94.99% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 207,757 211,272 0 206,250 206,560 205,608 214,533 -2.11%
NOSH 611,052 621,388 649,523 624,999 625,942 623,055 630,980 -2.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.85% 5.03% 5.11% 6.60% 7.16% 8.30% 9.68% -
ROE 1.67% 4.24% 0.00% 5.17% 5.37% 5.50% 6.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.91 26.23 24.67 25.79 25.33 25.87 26.35 3.89%
EPS 0.57 1.44 1.38 1.70 1.77 1.82 2.12 -58.24%
DPS 0.50 0.50 0.48 0.50 1.50 2.04 2.02 -60.47%
NAPS 0.34 0.34 0.00 0.33 0.33 0.33 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 624,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.72 24.58 24.17 24.31 23.92 24.31 25.08 1.68%
EPS 0.52 1.35 1.35 1.61 1.67 1.71 2.02 -59.43%
DPS 0.46 0.47 0.47 0.47 1.41 1.92 1.92 -61.32%
NAPS 0.3133 0.3186 0.00 0.3111 0.3115 0.3101 0.3236 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.25 0.25 0.22 0.18 0.25 0.30 -
P/RPS 0.86 0.95 1.01 0.85 0.71 0.97 1.14 -17.08%
P/EPS 42.21 17.35 18.12 12.90 10.16 13.76 14.13 107.00%
EY 2.37 5.76 5.52 7.75 9.84 7.27 7.08 -51.69%
DY 2.08 2.01 1.93 2.27 8.33 8.17 6.72 -54.14%
P/NAPS 0.71 0.74 0.00 0.67 0.55 0.76 0.88 -13.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 14/08/09 21/05/09 23/02/09 20/11/08 19/08/08 -
Price 0.25 0.28 0.27 0.26 0.17 0.22 0.28 -
P/RPS 0.90 1.07 1.09 1.01 0.67 0.85 1.06 -10.30%
P/EPS 43.97 19.43 19.57 15.25 9.60 12.11 13.19 122.66%
EY 2.27 5.15 5.11 6.56 10.42 8.26 7.58 -55.14%
DY 2.00 1.80 1.78 1.92 8.82 9.28 7.20 -57.32%
P/NAPS 0.74 0.82 0.00 0.79 0.52 0.67 0.82 -6.59%

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