[TOYOVEN] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -2.89%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 94,798 83,368 68,091 69,825 73,076 72,504 65,911 27.38%
PBT 6,588 6,304 4,164 5,357 5,464 4,212 3,170 62.78%
Tax -1,438 -1,344 -1,080 -1,352 -1,388 -848 -815 45.96%
NP 5,150 4,960 3,084 4,005 4,076 3,364 2,355 68.39%
-
NP to SH 4,946 4,740 2,820 3,692 3,802 3,052 2,176 72.78%
-
Tax Rate 21.83% 21.32% 25.94% 25.24% 25.40% 20.13% 25.71% -
Total Cost 89,648 78,408 65,007 65,820 69,000 69,140 63,556 25.74%
-
Net Worth 52,021 50,842 49,600 49,617 50,026 48,736 48,000 5.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 1,600 2,134 3,201 - - -
Div Payout % - - 56.74% 57.80% 84.21% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 52,021 50,842 49,600 49,617 50,026 48,736 48,000 5.50%
NOSH 40,016 40,033 40,000 40,014 40,021 39,947 39,999 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.43% 5.95% 4.53% 5.74% 5.58% 4.64% 3.57% -
ROE 9.51% 9.32% 5.69% 7.44% 7.60% 6.26% 4.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 236.90 208.24 170.23 174.50 182.59 181.50 164.78 27.35%
EPS 12.36 11.84 7.05 9.23 9.50 7.64 5.44 72.74%
DPS 0.00 0.00 4.00 5.33 8.00 0.00 0.00 -
NAPS 1.30 1.27 1.24 1.24 1.25 1.22 1.20 5.47%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 71.33 62.73 51.23 52.54 54.99 54.55 49.59 27.39%
EPS 3.72 3.57 2.12 2.78 2.86 2.30 1.64 72.55%
DPS 0.00 0.00 1.20 1.61 2.41 0.00 0.00 -
NAPS 0.3914 0.3826 0.3732 0.3733 0.3764 0.3667 0.3612 5.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.71 1.74 0.99 0.92 0.97 1.05 0.85 -
P/RPS 0.72 0.84 0.58 0.53 0.53 0.58 0.52 24.20%
P/EPS 13.83 14.70 14.04 9.97 10.21 13.74 15.63 -7.82%
EY 7.23 6.80 7.12 10.03 9.79 7.28 6.40 8.46%
DY 0.00 0.00 4.04 5.80 8.25 0.00 0.00 -
P/NAPS 1.32 1.37 0.80 0.74 0.78 0.86 0.71 51.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 20/08/07 24/05/07 14/02/07 23/11/06 12/09/06 25/05/06 -
Price 1.60 1.67 1.50 0.92 0.92 0.99 0.90 -
P/RPS 0.68 0.80 0.88 0.53 0.50 0.55 0.55 15.17%
P/EPS 12.94 14.10 21.28 9.97 9.68 12.96 16.54 -15.08%
EY 7.72 7.09 4.70 10.03 10.33 7.72 6.04 17.75%
DY 0.00 0.00 2.67 5.80 8.70 0.00 0.00 -
P/NAPS 1.23 1.31 1.21 0.74 0.74 0.81 0.75 39.02%

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