[TOYOVEN] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -7.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 60,995 60,641 58,806 55,287 56,245 26,804 13,050 179.28%
PBT 3,756 5,830 7,478 7,206 8,060 4,654 1,778 64.56%
Tax -1,635 -1,826 -2,285 -2,630 -3,044 -1,851 -979 40.71%
NP 2,121 4,004 5,193 4,576 5,016 2,803 799 91.60%
-
NP to SH 2,121 4,004 5,193 5,111 5,551 3,338 1,334 36.18%
-
Tax Rate 43.53% 31.32% 30.56% 36.50% 37.77% 39.77% 55.06% -
Total Cost 58,874 56,637 53,613 50,711 51,229 24,001 12,251 184.50%
-
Net Worth 46,710 48,740 48,000 49,200 29,282 22,672 18,280 86.79%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,598 3,550 1,952 1,952 1,952 - - -
Div Payout % 75.34% 88.67% 37.59% 38.20% 35.17% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,710 48,740 48,000 49,200 29,282 22,672 18,280 86.79%
NOSH 39,923 39,950 40,000 40,000 24,402 19,213 16,469 80.35%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.48% 6.60% 8.83% 8.28% 8.92% 10.46% 6.12% -
ROE 4.54% 8.21% 10.82% 10.39% 18.96% 14.72% 7.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 152.78 151.79 147.02 138.22 230.49 139.50 79.24 54.84%
EPS 5.31 10.02 12.98 12.78 22.75 17.37 8.10 -24.51%
DPS 4.00 8.89 4.88 4.88 8.00 0.00 0.00 -
NAPS 1.17 1.22 1.20 1.23 1.20 1.18 1.11 3.56%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 45.90 45.63 44.25 41.60 42.32 20.17 9.82 179.29%
EPS 1.60 3.01 3.91 3.85 4.18 2.51 1.00 36.75%
DPS 1.20 2.67 1.47 1.47 1.47 0.00 0.00 -
NAPS 0.3515 0.3667 0.3612 0.3702 0.2203 0.1706 0.1376 86.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.15 1.21 1.34 1.36 1.60 1.53 0.00 -
P/RPS 0.75 0.80 0.91 0.98 0.69 1.10 0.00 -
P/EPS 21.65 12.07 10.32 10.64 7.03 8.81 0.00 -
EY 4.62 8.28 9.69 9.40 14.22 11.35 0.00 -
DY 3.48 7.34 3.64 3.59 5.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.12 1.11 1.33 1.30 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 29/11/04 23/08/04 28/05/04 - - -
Price 0.93 1.18 1.36 1.27 1.34 0.00 0.00 -
P/RPS 0.61 0.78 0.93 0.92 0.58 0.00 0.00 -
P/EPS 17.51 11.77 10.48 9.94 5.89 0.00 0.00 -
EY 5.71 8.49 9.55 10.06 16.98 0.00 0.00 -
DY 4.30 7.53 3.59 3.84 5.97 0.00 0.00 -
P/NAPS 0.79 0.97 1.13 1.03 1.12 0.00 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