[SYMPHNY] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.6%
YoY- 11.54%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 161,162 169,574 127,943 187,796 149,717 43,504 6,025 72.84%
PBT 8,726 15,851 5,405 17,898 25,452 18,587 2,735 21.31%
Tax 1,911 665 -4,515 2,449 -8,031 -4,264 -635 -
NP 10,637 16,516 890 20,347 17,421 14,323 2,100 31.01%
-
NP to SH 10,655 13,972 -103 19,432 17,421 14,323 2,100 31.05%
-
Tax Rate -21.90% -4.20% 83.53% -13.68% 31.55% 22.94% 23.22% -
Total Cost 150,525 153,058 127,053 167,449 132,296 29,181 3,925 83.53%
-
Net Worth 206,250 211,609 252,514 185,073 46,829 86,926 23,625 43.44%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,129 12,722 9,609 9,187 9,948 7,006 - -
Div Payout % 29.37% 91.06% 0.00% 47.28% 57.11% 48.92% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 206,250 211,609 252,514 185,073 46,829 86,926 23,625 43.44%
NOSH 624,999 622,380 701,428 660,975 668,999 345,084 262,499 15.54%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.60% 9.74% 0.70% 10.83% 11.64% 32.92% 34.85% -
ROE 5.17% 6.60% -0.04% 10.50% 37.20% 16.48% 8.89% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 25.79 27.25 18.24 28.41 22.38 12.61 2.30 49.55%
EPS 1.70 2.24 -0.01 2.94 2.60 4.15 0.80 13.37%
DPS 0.50 2.04 1.37 1.39 1.49 2.03 0.00 -
NAPS 0.33 0.34 0.36 0.28 0.07 0.2519 0.09 24.15%
Adjusted Per Share Value based on latest NOSH - 660,975
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 24.31 25.58 19.30 28.32 22.58 6.56 0.91 72.81%
EPS 1.61 2.11 -0.02 2.93 2.63 2.16 0.32 30.86%
DPS 0.47 1.92 1.45 1.39 1.50 1.06 0.00 -
NAPS 0.3111 0.3191 0.3808 0.2791 0.0706 0.1311 0.0356 43.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.22 0.28 0.43 0.31 0.56 2.03 0.88 -
P/RPS 0.85 1.03 2.36 1.09 2.50 16.10 38.34 -46.96%
P/EPS 12.90 12.47 -2,928.29 10.54 21.51 48.91 110.00 -30.01%
EY 7.75 8.02 -0.03 9.48 4.65 2.04 0.91 42.85%
DY 2.27 7.30 3.19 4.48 2.66 1.00 0.00 -
P/NAPS 0.67 0.82 1.19 1.11 8.00 8.06 9.78 -36.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 21/05/08 21/05/07 24/05/06 24/05/05 28/05/04 - -
Price 0.26 0.29 0.36 0.34 0.50 1.49 0.00 -
P/RPS 1.01 1.06 1.97 1.20 2.23 11.82 0.00 -
P/EPS 15.25 12.92 -2,451.60 11.57 19.20 35.90 0.00 -
EY 6.56 7.74 -0.04 8.65 5.21 2.79 0.00 -
DY 1.92 7.05 3.81 4.09 2.97 1.36 0.00 -
P/NAPS 0.79 0.85 1.00 1.21 7.14 5.92 0.00 -

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
Post a Comment