[TOYOVEN] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 14.4%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,828 61,564 65,223 65,681 70,277 83,028 71,478 -2.65%
PBT 841 2,171 1,697 1,465 1,624 4,651 6,618 -29.08%
Tax -921 -883 -514 -766 -1,053 -2,089 -1,858 -11.03%
NP -80 1,288 1,183 699 571 2,562 4,760 -
-
NP to SH 250 1,473 1,108 866 782 2,724 5,293 -39.86%
-
Tax Rate 109.51% 40.67% 30.29% 52.29% 64.84% 44.92% 28.07% -
Total Cost 60,908 60,276 64,040 64,982 69,706 80,466 66,718 -1.50%
-
Net Worth 123,049 123,049 117,700 65,483 64,098 63,388 62,471 11.95%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 10 - - - - - -
Div Payout % - 0.73% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 123,049 123,049 117,700 65,483 64,098 63,388 62,471 11.95%
NOSH 107,000 107,000 107,000 42,800 42,732 42,830 42,789 16.49%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.13% 2.09% 1.81% 1.06% 0.81% 3.09% 6.66% -
ROE 0.20% 1.20% 0.94% 1.32% 1.22% 4.30% 8.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 56.85 57.54 60.96 153.46 164.46 193.85 167.05 -16.43%
EPS 0.23 1.38 1.11 2.02 1.83 6.36 12.37 -48.51%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.10 1.53 1.50 1.48 1.46 -3.89%
Adjusted Per Share Value based on latest NOSH - 42,800
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.77 46.32 49.08 49.42 52.88 62.47 53.78 -2.65%
EPS 0.19 1.11 0.83 0.65 0.59 2.05 3.98 -39.75%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9259 0.9259 0.8856 0.4927 0.4823 0.477 0.4701 11.95%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.575 0.71 0.69 1.09 1.60 1.72 2.02 -
P/RPS 1.01 1.23 1.13 0.71 0.97 0.89 1.21 -2.96%
P/EPS 246.10 51.58 66.63 53.87 87.43 27.04 16.33 57.13%
EY 0.41 1.94 1.50 1.86 1.14 3.70 6.12 -36.25%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.63 0.71 1.07 1.16 1.38 -15.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 11/02/15 24/02/14 27/02/13 22/02/12 24/02/11 18/02/10 -
Price 0.61 0.65 0.69 0.815 1.52 1.72 1.70 -
P/RPS 1.07 1.13 1.13 0.53 0.92 0.89 1.02 0.80%
P/EPS 261.08 47.22 66.63 40.28 83.06 27.04 13.74 63.31%
EY 0.38 2.12 1.50 2.48 1.20 3.70 7.28 -38.85%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.63 0.53 1.01 1.16 1.16 -12.23%

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