[SYMPHNY] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -8.78%

YoY- 30.02%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	162,981	161,178	158,441	147,420	171,944	104,777	20,636	41.07%
YoY %	1.12%	1.73%	7.48%	-14.26%	64.10%	407.74%	-	-
Horiz. %	789.79%	781.05%	767.79%	714.38%	833.22%	507.74%	100.00%	-
PBT	6,739	14,979	11,382	11,729	16,100	28,569	10,152	-6.59%
YoY %	-55.01%	31.60%	-2.96%	-27.15%	-43.65%	181.41%	-	-
Horiz. %	66.38%	147.55%	112.12%	115.53%	158.59%	281.41%	100.00%	-
Tax	1,458	-1,605	-5,480	6,908	-3,368	-9,656	-1,865	-
YoY %	190.84%	70.71%	-179.33%	305.11%	65.12%	-417.75%	-	-
Horiz. %	-78.18%	86.06%	293.83%	-370.40%	180.59%	517.75%	100.00%	-
NP	8,197	13,374	5,902	18,637	12,732	18,913	8,287	-0.18%
YoY %	-38.71%	126.60%	-68.33%	46.38%	-32.68%	128.22%	-	-
Horiz. %	98.91%	161.39%	71.22%	224.89%	153.64%	228.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,954	11,317	4,000	17,008	13,081	18,913	8,287	1.29%
YoY %	-20.88%	182.93%	-76.48%	30.02%	-30.84%	128.22%	-	-
Horiz. %	108.05%	136.56%	48.27%	205.24%	157.85%	228.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-21.64%	10.72%	48.15%	-58.90%	20.92%	33.80%	18.37%	-
YoY %	-301.87%	-77.74%	181.75%	-381.55%	-38.11%	84.00%	-	-
Horiz. %	-117.80%	58.36%	262.11%	-320.63%	113.88%	184.00%	100.00%	-
Total Cost	154,784	147,804	152,539	128,783	159,212	85,864	12,349	52.35%
YoY %	4.72%	-3.10%	18.45%	-19.11%	85.42%	595.31%	-	-
Horiz. %	1,253.41%	1,196.89%	1,235.23%	1,042.86%	1,289.27%	695.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,272	205,608	222,545	188,159	52,730	93,647	0	-
YoY %	2.75%	-7.61%	18.27%	256.83%	-43.69%	0.00%	-	-
Horiz. %	225.60%	219.56%	237.64%	200.92%	56.31%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	3,129	12,722	9,609	9,187	9,948	7,006	-	-
YoY %	-75.40%	32.40%	4.59%	-7.65%	41.99%	0.00%	-	-
Horiz. %	44.66%	181.59%	137.15%	131.13%	141.99%	100.00%	-	-
Div Payout %	34.95%	112.42%	240.24%	54.02%	76.05%	37.05%	-	-
YoY %	-68.91%	-53.21%	344.72%	-28.97%	105.26%	0.00%	-	-
Horiz. %	94.33%	303.43%	648.42%	145.80%	205.26%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	211,272	205,608	222,545	188,159	52,730	93,647	0	-
YoY %	2.75%	-7.61%	18.27%	256.83%	-43.69%	0.00%	-	-
Horiz. %	225.60%	219.56%	237.64%	200.92%	56.31%	100.00%	-	-
NOSH	621,388	623,055	654,545	671,999	653,414	659,027	279,646	14.21%
YoY %	-0.27%	-4.81%	-2.60%	2.84%	-0.85%	135.66%	-	-
Horiz. %	222.21%	222.80%	234.06%	240.30%	233.66%	235.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	5.03%	8.30%	3.73%	12.64%	7.40%	18.05%	40.16%	-
YoY %	-39.40%	122.52%	-70.49%	70.81%	-59.00%	-55.05%	-	-
Horiz. %	12.52%	20.67%	9.29%	31.47%	18.43%	44.95%	100.00%	-
ROE	4.24%	5.50%	1.80%	9.04%	24.81%	20.20%	0.00%	-
YoY %	-22.91%	205.56%	-80.09%	-63.56%	22.82%	0.00%	-	-
Horiz. %	20.99%	27.23%	8.91%	44.75%	122.82%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	26.23	25.87	24.21	21.94	26.31	15.90	7.38	23.51%
YoY %	1.39%	6.86%	10.35%	-16.61%	65.47%	115.45%	-	-
Horiz. %	355.42%	350.54%	328.05%	297.29%	356.50%	215.45%	100.00%	-
EPS	1.44	1.82	0.61	2.53	2.00	2.87	2.96	-11.30%
YoY %	-20.88%	198.36%	-75.89%	26.50%	-30.31%	-3.04%	-	-
Horiz. %	48.65%	61.49%	20.61%	85.47%	67.57%	96.96%	100.00%	-
DPS	0.50	2.04	1.47	1.37	1.52	1.06	0.00	-
YoY %	-75.49%	38.78%	7.30%	-9.87%	43.40%	0.00%	-	-
Horiz. %	47.17%	192.45%	138.68%	129.25%	143.40%	100.00%	-	-
NAPS	0.34	0.33	0.34	0.28	0.0807	0.1421	0.00	-
YoY %	3.03%	-2.94%	21.43%	246.96%	-43.21%	0.00%	-	-
Horiz. %	239.27%	232.23%	239.27%	197.04%	56.79%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 671,999
RPS	24.58	24.31	23.90	22.23	25.93	15.80	3.11	41.09%
YoY %	1.11%	1.72%	7.51%	-14.27%	64.11%	408.04%	-	-
Horiz. %	790.35%	781.67%	768.49%	714.79%	833.76%	508.04%	100.00%	-
EPS	1.35	1.71	0.60	2.57	1.97	2.85	1.25	1.28%
YoY %	-21.05%	185.00%	-76.65%	30.46%	-30.88%	128.00%	-	-
Horiz. %	108.00%	136.80%	48.00%	205.60%	157.60%	228.00%	100.00%	-
DPS	0.47	1.92	1.45	1.39	1.50	1.06	0.00	-
YoY %	-75.52%	32.41%	4.32%	-7.33%	41.51%	0.00%	-	-
Horiz. %	44.34%	181.13%	136.79%	131.13%	141.51%	100.00%	-	-
NAPS	0.3186	0.3101	0.3356	0.2838	0.0795	0.1412	0.00	-
YoY %	2.74%	-7.60%	18.25%	256.98%	-43.70%	0.00%	-	-
Horiz. %	225.64%	219.62%	237.68%	200.99%	56.30%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.25	0.25	0.34	0.31	0.44	0.75	1.62	-
P/RPS	0.95	0.97	1.40	1.41	1.67	4.72	21.95	-40.71%
YoY %	-2.06%	-30.71%	-0.71%	-15.57%	-64.62%	-78.50%	-	-
Horiz. %	4.33%	4.42%	6.38%	6.42%	7.61%	21.50%	100.00%	-
P/EPS	17.35	13.76	55.64	12.25	21.98	26.13	54.67	-17.39%
YoY %	26.09%	-75.27%	354.20%	-44.27%	-15.88%	-52.20%	-	-
Horiz. %	31.74%	25.17%	101.77%	22.41%	40.20%	47.80%	100.00%	-
EY	5.76	7.27	1.80	8.16	4.55	3.83	1.83	21.03%
YoY %	-20.77%	303.89%	-77.94%	79.34%	18.80%	109.29%	-	-
Horiz. %	314.75%	397.27%	98.36%	445.90%	248.63%	209.29%	100.00%	-
DY	2.01	8.17	4.32	4.41	3.46	1.42	0.00	-
YoY %	-75.40%	89.12%	-2.04%	27.46%	143.66%	0.00%	-	-
Horiz. %	141.55%	575.35%	304.23%	310.56%	243.66%	100.00%	-	-
P/NAPS	0.74	0.76	1.00	1.11	5.45	5.28	0.00	-
YoY %	-2.63%	-24.00%	-9.91%	-79.63%	3.22%	0.00%	-	-
Horiz. %	14.02%	14.39%	18.94%	21.02%	103.22%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	16/11/09	20/11/08	22/11/07	22/11/06	23/11/05	23/11/04	-	-
Price	0.28	0.22	0.33	0.32	0.34	0.86	0.00	-
P/RPS	1.07	0.85	1.36	1.46	1.29	5.41	0.00	-
YoY %	25.88%	-37.50%	-6.85%	13.18%	-76.16%	0.00%	-	-
Horiz. %	19.78%	15.71%	25.14%	26.99%	23.84%	100.00%	-	-
P/EPS	19.43	12.11	54.00	12.64	16.98	29.97	0.00	-
YoY %	60.45%	-77.57%	327.22%	-25.56%	-43.34%	0.00%	-	-
Horiz. %	64.83%	40.41%	180.18%	42.18%	56.66%	100.00%	-	-
EY	5.15	8.26	1.85	7.91	5.89	3.34	0.00	-
YoY %	-37.65%	346.49%	-76.61%	34.30%	76.35%	0.00%	-	-
Horiz. %	154.19%	247.31%	55.39%	236.83%	176.35%	100.00%	-	-
DY	1.80	9.28	4.45	4.27	4.48	1.24	0.00	-
YoY %	-80.60%	108.54%	4.22%	-4.69%	261.29%	0.00%	-	-
Horiz. %	145.16%	748.39%	358.87%	344.35%	361.29%	100.00%	-	-
P/NAPS	0.82	0.67	0.97	1.14	4.21	6.05	0.00	-
YoY %	22.39%	-30.93%	-14.91%	-72.92%	-30.41%	0.00%	-	-
Horiz. %	13.55%	11.07%	16.03%	18.84%	69.59%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos