[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
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 162,981 161,178 158,441 147,420 171,944 104,777 20,636 41.07%
PBT 6,739 14,979 11,382 11,729 16,100 28,569 10,152 -6.59%
Tax 1,458 -1,605 -5,480 6,908 -3,368 -9,656 -1,865 -
NP 8,197 13,374 5,902 18,637 12,732 18,913 8,287 -0.18%
-
NP to SH 8,954 11,317 4,000 17,008 13,081 18,913 8,287 1.29%
-
Tax Rate -21.64% 10.72% 48.15% -58.90% 20.92% 33.80% 18.37% -
Total Cost 154,784 147,804 152,539 128,783 159,212 85,864 12,349 52.35%
-
Net Worth 211,272 205,608 222,545 188,159 52,730 93,647 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,129 12,722 9,609 9,187 9,948 7,006 - -
Div Payout % 34.95% 112.42% 240.24% 54.02% 76.05% 37.05% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 211,272 205,608 222,545 188,159 52,730 93,647 0 -
NOSH 621,388 623,055 654,545 671,999 653,414 659,027 279,646 14.21%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.03% 8.30% 3.73% 12.64% 7.40% 18.05% 40.16% -
ROE 4.24% 5.50% 1.80% 9.04% 24.81% 20.20% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 26.23 25.87 24.21 21.94 26.31 15.90 7.38 23.51%
EPS 1.44 1.82 0.61 2.53 2.00 2.87 2.96 -11.30%
DPS 0.50 2.04 1.47 1.37 1.52 1.06 0.00 -
NAPS 0.34 0.33 0.34 0.28 0.0807 0.1421 0.00 -
Adjusted Per Share Value based on latest NOSH - 671,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.58 24.31 23.90 22.23 25.93 15.80 3.11 41.09%
EPS 1.35 1.71 0.60 2.57 1.97 2.85 1.25 1.28%
DPS 0.47 1.92 1.45 1.39 1.50 1.06 0.00 -
NAPS 0.3186 0.3101 0.3356 0.2838 0.0795 0.1412 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 17.35 13.76 55.64 12.25 21.98 26.13 54.67 -17.39%
EY 5.76 7.27 1.80 8.16 4.55 3.83 1.83 21.03%
DY 2.01 8.17 4.32 4.41 3.46 1.42 0.00 -
P/NAPS 0.74 0.76 1.00 1.11 5.45 5.28 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 -
P/EPS 19.43 12.11 54.00 12.64 16.98 29.97 0.00 -
EY 5.15 8.26 1.85 7.91 5.89 3.34 0.00 -
DY 1.80 9.28 4.45 4.27 4.48 1.24 0.00 -
P/NAPS 0.82 0.67 0.97 1.14 4.21 6.05 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