[TOYOVEN] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 581.57%
YoY- -57.15%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 88,234 97,382 105,155 89,549 113,856 92,349 67,371 4.59%
PBT 2,254 2,417 4,062 1,625 4,782 5,443 4,110 -9.51%
Tax -1,252 -1,836 -2,760 -1,499 -1,055 -1,348 -1,063 2.76%
NP 1,002 581 1,302 126 3,727 4,095 3,047 -16.90%
-
NP to SH 1,195 589 1,446 1,594 3,720 3,901 2,799 -13.21%
-
Tax Rate 55.55% 75.96% 67.95% 92.25% 22.06% 24.77% 25.86% -
Total Cost 87,232 96,801 103,853 89,423 110,129 88,254 64,324 5.20%
-
Net Worth 65,483 63,962 63,217 62,555 40,051 53,638 49,599 4.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 800 - 1,597 -
Div Payout % - - - - 21.51% - 57.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 65,483 63,962 63,217 62,555 40,051 53,638 49,599 4.73%
NOSH 42,800 42,641 42,714 42,846 40,051 40,029 39,999 1.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.14% 0.60% 1.24% 0.14% 3.27% 4.43% 4.52% -
ROE 1.82% 0.92% 2.29% 2.55% 9.29% 7.27% 5.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 206.15 228.37 246.18 209.00 284.28 230.70 168.43 3.42%
EPS 2.79 1.38 3.39 3.72 9.29 9.75 7.00 -14.20%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 3.99 -
NAPS 1.53 1.50 1.48 1.46 1.00 1.34 1.24 3.56%
Adjusted Per Share Value based on latest NOSH - 42,846
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 66.39 73.27 79.12 67.38 85.67 69.49 50.69 4.59%
EPS 0.90 0.44 1.09 1.20 2.80 2.94 2.11 -13.22%
DPS 0.00 0.00 0.00 0.00 0.60 0.00 1.20 -
NAPS 0.4927 0.4813 0.4757 0.4707 0.3014 0.4036 0.3732 4.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.09 1.60 1.72 2.02 1.80 1.59 0.92 -
P/RPS 0.53 0.70 0.70 0.97 0.63 0.69 0.55 -0.61%
P/EPS 39.04 115.83 50.81 54.30 19.38 16.32 13.15 19.86%
EY 2.56 0.86 1.97 1.84 5.16 6.13 7.61 -16.59%
DY 0.00 0.00 0.00 0.00 1.11 0.00 4.34 -
P/NAPS 0.71 1.07 1.16 1.38 1.80 1.19 0.74 -0.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 24/02/11 18/02/10 13/03/09 27/02/08 14/02/07 -
Price 0.815 1.52 1.72 1.70 1.00 1.53 0.92 -
P/RPS 0.40 0.67 0.70 0.81 0.35 0.66 0.55 -5.16%
P/EPS 29.19 110.04 50.81 45.70 10.77 15.70 13.15 14.19%
EY 3.43 0.91 1.97 2.19 9.29 6.37 7.61 -12.42%
DY 0.00 0.00 0.00 0.00 2.00 0.00 4.34 -
P/NAPS 0.53 1.01 1.16 1.16 1.00 1.14 0.74 -5.40%

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