[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.64%
YoY- 521.74%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 162,541 166,940 168,276 160,019 160,996 154,410 130,056 15.97%
PBT 12,510 12,144 9,600 15,494 13,197 10,136 8,172 32.72%
Tax -1,794 -634 -2,444 120 505 424 -4,624 -46.71%
NP 10,716 11,510 7,156 15,614 13,702 10,560 3,548 108.52%
-
NP to SH 9,024 9,050 5,228 13,156 11,476 8,574 1,964 175.61%
-
Tax Rate 14.34% 5.22% 25.46% -0.77% -3.83% -4.18% 56.58% -
Total Cost 151,825 155,430 161,120 144,405 147,293 143,850 126,508 12.89%
-
Net Worth 208,732 213,680 211,609 229,084 223,387 217,647 252,514 -11.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,433 12,569 24,895 6,545 - 18,071 38,438 -63.52%
Div Payout % 93.46% 138.89% 476.19% 49.75% - 210.77% 1,957.14% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 208,732 213,680 211,609 229,084 223,387 217,647 252,514 -11.89%
NOSH 632,523 628,472 622,380 654,527 657,022 659,538 701,428 -6.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.59% 6.89% 4.25% 9.76% 8.51% 6.84% 2.73% -
ROE 4.32% 4.24% 2.47% 5.74% 5.14% 3.94% 0.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.70 26.56 27.04 24.45 24.50 23.41 18.54 24.24%
EPS 1.43 1.44 0.84 2.01 1.75 1.30 0.28 195.68%
DPS 1.33 2.00 4.00 1.00 0.00 2.74 5.48 -60.99%
NAPS 0.33 0.34 0.34 0.35 0.34 0.33 0.36 -5.62%
Adjusted Per Share Value based on latest NOSH - 649,857
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.51 25.18 25.38 24.13 24.28 23.29 19.62 15.94%
EPS 1.36 1.36 0.79 1.98 1.73 1.29 0.30 173.15%
DPS 1.27 1.90 3.75 0.99 0.00 2.73 5.80 -63.57%
NAPS 0.3148 0.3223 0.3191 0.3455 0.3369 0.3283 0.3808 -11.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.25 0.30 0.28 0.32 0.34 0.38 0.43 -
P/RPS 0.97 1.13 1.04 1.31 1.39 1.62 2.32 -43.99%
P/EPS 17.52 20.83 33.33 15.92 19.47 29.23 153.57 -76.38%
EY 5.71 4.80 3.00 6.28 5.14 3.42 0.65 324.06%
DY 5.33 6.67 14.29 3.13 0.00 7.21 12.74 -43.97%
P/NAPS 0.76 0.88 0.82 0.91 1.00 1.15 1.19 -25.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 21/05/07 -
Price 0.22 0.28 0.29 0.29 0.33 0.34 0.36 -
P/RPS 0.86 1.05 1.07 1.19 1.35 1.45 1.94 -41.77%
P/EPS 15.42 19.44 34.52 14.43 18.89 26.15 128.57 -75.58%
EY 6.48 5.14 2.90 6.93 5.29 3.82 0.78 308.61%
DY 6.06 7.14 13.79 3.45 0.00 8.06 15.22 -45.78%
P/NAPS 0.67 0.82 0.85 0.83 0.97 1.03 1.00 -23.37%

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