[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 122,444 107,006 63,800 33,579 27,514 26,552 24,100 194.66%
PBT 30,501 27,466 21,908 15,845 13,536 12,260 10,940 97.72%
Tax -10,702 -7,258 -5,620 -3,494 -2,486 -2,006 -2,540 160.18%
NP 19,798 20,208 16,288 12,351 11,049 10,254 8,400 76.82%
-
NP to SH 19,798 20,208 16,288 12,351 11,049 10,254 8,400 76.82%
-
Tax Rate 35.09% 26.43% 25.65% 22.05% 18.37% 16.36% 23.22% -
Total Cost 102,645 86,798 47,512 21,228 16,465 16,298 15,700 248.44%
-
Net Worth 86,833 79,265 86,926 34,228 30,109 26,444 23,625 137.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,923 - - - -
Div Payout % - - - 56.05% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 86,833 79,265 86,926 34,228 30,109 26,444 23,625 137.59%
NOSH 611,069 391,627 345,084 276,928 276,233 269,842 262,499 75.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.17% 18.88% 25.53% 36.78% 40.16% 38.62% 34.85% -
ROE 22.80% 25.49% 18.74% 36.08% 36.70% 38.78% 35.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.04 27.32 18.49 12.13 9.96 9.84 9.18 68.04%
EPS 3.24 5.16 4.72 4.46 4.00 3.80 3.20 0.82%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.1421 0.2024 0.2519 0.1236 0.109 0.098 0.09 35.47%
Adjusted Per Share Value based on latest NOSH - 280,275
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.47 16.14 9.62 5.06 4.15 4.00 3.63 194.95%
EPS 2.99 3.05 2.46 1.86 1.67 1.55 1.27 76.69%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.131 0.1195 0.1311 0.0516 0.0454 0.0399 0.0356 137.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.75 1.26 2.03 2.04 1.62 1.23 0.88 -
P/RPS 3.74 4.61 10.98 16.82 16.26 12.50 9.59 -46.52%
P/EPS 23.15 24.42 43.01 45.74 40.50 32.37 27.50 -10.81%
EY 4.32 4.10 2.33 2.19 2.47 3.09 3.64 12.06%
DY 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
P/NAPS 5.28 6.23 8.06 16.50 14.86 12.55 9.78 -33.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 28/05/04 25/02/04 19/11/03 21/08/03 26/05/03 -
Price 0.86 0.67 1.49 2.20 1.85 1.92 0.92 -
P/RPS 4.29 2.45 8.06 18.14 18.57 19.51 10.02 -43.10%
P/EPS 26.54 12.98 31.57 49.33 46.25 50.53 28.75 -5.17%
EY 3.77 7.70 3.17 2.03 2.16 1.98 3.48 5.46%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 6.05 3.31 5.92 17.80 16.97 19.59 10.22 -29.43%

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