[SYMPHNY] QoQ TTM 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- 228.9%
YoY- 521.74%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 161,178 166,284 169,574 160,019 158,441 146,254 127,943 16.59%
PBT 14,979 16,498 15,851 15,494 11,382 8,162 5,405 96.93%
Tax -1,605 -409 665 120 -5,480 -5,919 -4,515 -49.72%
NP 13,374 16,089 16,516 15,614 5,902 2,243 890 505.95%
-
NP to SH 11,317 13,394 13,972 13,156 4,000 688 -103 -
-
Tax Rate 10.72% 2.48% -4.20% -0.77% 48.15% 72.52% 83.53% -
Total Cost 147,804 150,195 153,058 144,405 152,539 144,011 127,053 10.58%
-
Net Worth 205,608 214,533 211,609 227,449 222,545 219,768 252,514 -12.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,722 12,722 12,722 16,108 9,609 9,609 9,609 20.51%
Div Payout % 112.42% 94.99% 91.06% 122.44% 240.24% 1,396.74% 0.00% -
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 205,608 214,533 211,609 227,449 222,545 219,768 252,514 -12.77%
NOSH 623,055 630,980 622,380 649,857 654,545 665,964 701,428 -7.57%
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 8.30% 9.68% 9.74% 9.76% 3.73% 1.53% 0.70% -
ROE 5.50% 6.24% 6.60% 5.78% 1.80% 0.31% -0.04% -
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 25.87 26.35 27.25 24.62 24.21 21.96 18.24 26.15%
EPS 1.82 2.12 2.24 2.02 0.61 0.10 -0.01 -
DPS 2.04 2.02 2.04 2.48 1.47 1.44 1.37 30.30%
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 24.31 25.08 25.58 24.13 23.90 22.06 19.30 16.58%
EPS 1.71 2.02 2.11 1.98 0.60 0.10 -0.02 -
DPS 1.92 1.92 1.92 2.43 1.45 1.45 1.45 20.52%
NAPS 0.3101 0.3236 0.3191 0.343 0.3356 0.3315 0.3808 -12.76%
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 1.14 1.03 1.30 1.40 1.73 2.36 -44.62%
P/EPS 13.76 14.13 12.47 15.81 55.64 367.83 -2,928.29 -
EY 7.27 7.08 8.02 6.33 1.80 0.27 -0.03 -
DY 8.17 6.72 7.30 7.75 4.32 3.80 3.19 86.87%
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 0.85 1.06 1.06 1.18 1.36 1.55 1.97 -42.81%
P/EPS 12.11 13.19 12.92 14.32 54.00 329.11 -2,451.60 -
EY 8.26 7.58 7.74 6.98 1.85 0.30 -0.04 -
DY 9.28 7.20 7.05 8.55 4.45 4.24 3.81 80.73%
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