[TOYOVEN] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.64%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 62,584 60,995 62,850 63,098 59,920 56,246 56,990 6.44%
PBT 4,912 3,785 5,968 6,496 4,792 8,060 8,941 -32.94%
Tax -980 -1,447 -1,745 -1,792 -1,048 -4,420 -5,204 -67.17%
NP 3,932 2,338 4,222 4,704 3,744 3,640 3,737 3.45%
-
NP to SH 3,820 2,338 4,222 4,704 3,744 5,551 6,285 -28.26%
-
Tax Rate 19.95% 38.23% 29.24% 27.59% 21.87% 54.84% 58.20% -
Total Cost 58,652 58,657 58,628 58,394 56,176 52,606 53,253 6.65%
-
Net Worth 47,949 49,223 48,784 48,000 49,200 44,676 38,151 16.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 1,600 2,132 - - 2,978 - -
Div Payout % - 68.47% 50.51% - - 53.66% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 47,949 49,223 48,784 48,000 49,200 44,676 38,151 16.47%
NOSH 39,958 40,018 39,987 39,999 40,000 37,230 32,331 15.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.28% 3.83% 6.72% 7.46% 6.25% 6.47% 6.56% -
ROE 7.97% 4.75% 8.66% 9.80% 7.61% 12.42% 16.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 156.62 152.42 157.18 157.75 149.80 151.08 176.27 -7.58%
EPS 9.56 5.84 10.56 11.76 9.36 14.91 19.44 -37.72%
DPS 0.00 4.00 5.33 0.00 0.00 8.00 0.00 -
NAPS 1.20 1.23 1.22 1.20 1.23 1.20 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.09 45.90 47.29 47.48 45.09 42.32 42.88 6.44%
EPS 2.87 1.76 3.18 3.54 2.82 4.18 4.73 -28.35%
DPS 0.00 1.20 1.60 0.00 0.00 2.24 0.00 -
NAPS 0.3608 0.3704 0.3671 0.3612 0.3702 0.3362 0.2871 16.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.15 1.21 1.34 1.36 1.60 1.53 -
P/RPS 0.61 0.75 0.77 0.85 0.91 1.06 0.87 -21.09%
P/EPS 9.94 19.68 11.46 11.39 14.53 10.73 7.87 16.86%
EY 10.06 5.08 8.73 8.78 6.88 9.32 12.71 -14.44%
DY 0.00 3.48 4.41 0.00 0.00 5.00 0.00 -
P/NAPS 0.79 0.93 0.99 1.12 1.11 1.33 1.30 -28.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 23/02/05 29/11/04 23/08/04 28/05/04 20/02/04 -
Price 0.85 0.93 1.18 1.36 1.27 1.34 1.67 -
P/RPS 0.54 0.61 0.75 0.86 0.85 0.89 0.95 -31.40%
P/EPS 8.89 15.92 11.17 11.56 13.57 8.99 8.59 2.31%
EY 11.25 6.28 8.95 8.65 7.37 11.13 11.64 -2.24%
DY 0.00 4.30 4.52 0.00 0.00 5.97 0.00 -
P/NAPS 0.71 0.76 0.97 1.13 1.03 1.12 1.42 -37.03%

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