[TOYOVEN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -64.94%
YoY- -20.1%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 68,091 52,369 36,538 18,126 65,911 50,909 33,138 61.69%
PBT 4,164 4,018 2,732 1,053 3,170 3,078 2,289 49.07%
Tax -1,080 -1,014 -694 -212 -815 -766 -511 64.76%
NP 3,084 3,004 2,038 841 2,355 2,312 1,778 44.41%
-
NP to SH 2,820 2,769 1,901 763 2,176 2,146 1,651 42.93%
-
Tax Rate 25.94% 25.24% 25.40% 20.13% 25.71% 24.89% 22.32% -
Total Cost 65,007 49,365 34,500 17,285 63,556 48,597 31,360 62.64%
-
Net Worth 49,600 49,617 50,026 48,736 48,000 49,953 48,770 1.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,600 1,600 1,600 - - 1,598 1,599 0.04%
Div Payout % 56.74% 57.80% 84.21% - - 74.49% 96.85% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 49,600 49,617 50,026 48,736 48,000 49,953 48,770 1.13%
NOSH 40,000 40,014 40,021 39,947 39,999 39,962 39,975 0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.53% 5.74% 5.58% 4.64% 3.57% 4.54% 5.37% -
ROE 5.69% 5.58% 3.80% 1.57% 4.53% 4.30% 3.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 170.23 130.88 91.30 45.37 164.78 127.39 82.90 61.62%
EPS 7.05 6.92 4.75 1.91 5.44 5.37 4.13 42.87%
DPS 4.00 4.00 4.00 0.00 0.00 4.00 4.00 0.00%
NAPS 1.24 1.24 1.25 1.22 1.20 1.25 1.22 1.09%
Adjusted Per Share Value based on latest NOSH - 39,947
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.23 39.40 27.49 13.64 49.59 38.31 24.93 61.70%
EPS 2.12 2.08 1.43 0.57 1.64 1.61 1.24 43.02%
DPS 1.20 1.20 1.20 0.00 0.00 1.20 1.20 0.00%
NAPS 0.3732 0.3733 0.3764 0.3667 0.3612 0.3759 0.367 1.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.99 0.92 0.97 1.05 0.85 0.94 0.85 -
P/RPS 0.58 0.70 1.06 2.31 0.52 0.74 1.03 -31.83%
P/EPS 14.04 13.29 20.42 54.97 15.63 17.50 20.58 -22.52%
EY 7.12 7.52 4.90 1.82 6.40 5.71 4.86 29.02%
DY 4.04 4.35 4.12 0.00 0.00 4.26 4.71 -9.73%
P/NAPS 0.80 0.74 0.78 0.86 0.71 0.75 0.70 9.31%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 14/02/07 23/11/06 12/09/06 25/05/06 23/02/06 25/11/05 -
Price 1.50 0.92 0.92 0.99 0.90 0.90 0.78 -
P/RPS 0.88 0.70 1.01 2.18 0.55 0.71 0.94 -4.30%
P/EPS 21.28 13.29 19.37 51.83 16.54 16.76 18.89 8.27%
EY 4.70 7.52 5.16 1.93 6.04 5.97 5.29 -7.58%
DY 2.67 4.35 4.35 0.00 0.00 4.44 5.13 -35.32%
P/NAPS 1.21 0.74 0.74 0.81 0.75 0.72 0.64 52.95%

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