[TOYOVEN] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -30.55%
YoY- -68.48%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 68,391 65,911 64,766 62,584 61,661 60,995 60,641 8.37%
PBT 2,995 3,170 2,387 2,826 3,815 3,756 5,830 -35.93%
Tax -782 -815 -904 -1,062 -1,430 -1,635 -1,826 -43.27%
NP 2,213 2,355 1,483 1,764 2,385 2,121 4,004 -32.72%
-
NP to SH 1,984 2,176 1,317 1,637 2,357 2,121 4,004 -37.46%
-
Tax Rate 26.11% 25.71% 37.87% 37.58% 37.48% 43.53% 31.32% -
Total Cost 66,178 63,556 63,283 60,820 59,276 58,874 56,637 10.96%
-
Net Worth 48,736 38,333 49,899 48,799 47,949 46,710 48,740 -0.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,599 1,599 1,599 1,599 - 1,598 3,550 -41.32%
Div Payout % 80.65% 73.53% 121.49% 97.74% - 75.34% 88.67% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 48,736 38,333 49,899 48,799 47,949 46,710 48,740 -0.00%
NOSH 39,947 38,333 39,919 39,999 39,958 39,923 39,950 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.24% 3.57% 2.29% 2.82% 3.87% 3.48% 6.60% -
ROE 4.07% 5.68% 2.64% 3.35% 4.92% 4.54% 8.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 171.20 171.94 162.24 156.46 154.31 152.78 151.79 8.37%
EPS 4.97 5.68 3.30 4.09 5.90 5.31 10.02 -37.42%
DPS 4.01 4.17 4.00 4.00 0.00 4.00 8.89 -41.26%
NAPS 1.22 1.00 1.25 1.22 1.20 1.17 1.22 0.00%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.46 49.59 48.73 47.09 46.40 45.90 45.63 8.36%
EPS 1.49 1.64 0.99 1.23 1.77 1.60 3.01 -37.50%
DPS 1.20 1.20 1.20 1.20 0.00 1.20 2.67 -41.41%
NAPS 0.3667 0.2884 0.3755 0.3672 0.3608 0.3515 0.3667 0.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.05 0.85 0.94 0.85 0.95 1.15 1.21 -
P/RPS 0.61 0.49 0.58 0.54 0.62 0.75 0.80 -16.57%
P/EPS 21.14 14.97 28.49 20.77 16.11 21.65 12.07 45.44%
EY 4.73 6.68 3.51 4.81 6.21 4.62 8.28 -31.22%
DY 3.81 4.91 4.26 4.71 0.00 3.48 7.34 -35.48%
P/NAPS 0.86 0.85 0.75 0.70 0.79 0.98 0.99 -8.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 12/09/06 25/05/06 23/02/06 25/11/05 29/08/05 26/05/05 23/02/05 -
Price 0.99 0.90 0.90 0.78 0.85 0.93 1.18 -
P/RPS 0.58 0.52 0.55 0.50 0.55 0.61 0.78 -17.96%
P/EPS 19.93 15.85 27.28 19.06 14.41 17.51 11.77 42.20%
EY 5.02 6.31 3.67 5.25 6.94 5.71 8.49 -29.62%
DY 4.05 4.64 4.44 5.13 0.00 4.30 7.53 -33.93%
P/NAPS 0.81 0.90 0.72 0.64 0.71 0.79 0.97 -11.35%

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