[TOYOVEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 4.35%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 131,708 104,547 102,169 94,798 83,368 68,091 69,825 52.72%
PBT 11,476 6,142 7,061 6,588 6,304 4,164 5,357 66.25%
Tax -2,776 -1,005 -1,709 -1,438 -1,344 -1,080 -1,352 61.61%
NP 8,700 5,137 5,352 5,150 4,960 3,084 4,005 67.80%
-
NP to SH 8,696 4,944 5,132 4,946 4,740 2,820 3,692 77.11%
-
Tax Rate 24.19% 16.36% 24.20% 21.83% 21.32% 25.94% 25.24% -
Total Cost 123,008 99,410 96,817 89,648 78,408 65,007 65,820 51.78%
-
Net Worth 55,548 53,612 53,613 52,021 50,842 49,600 49,617 7.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 800 - - - 1,600 2,134 -
Div Payout % - 16.19% - - - 56.74% 57.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 55,548 53,612 53,613 52,021 50,842 49,600 49,617 7.82%
NOSH 39,963 40,009 40,010 40,016 40,033 40,000 40,014 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.61% 4.91% 5.24% 5.43% 5.95% 4.53% 5.74% -
ROE 15.65% 9.22% 9.57% 9.51% 9.32% 5.69% 7.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 329.57 261.31 255.36 236.90 208.24 170.23 174.50 52.85%
EPS 21.76 12.36 12.83 12.36 11.84 7.05 9.23 77.22%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 5.33 -
NAPS 1.39 1.34 1.34 1.30 1.27 1.24 1.24 7.91%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.18 78.73 76.94 71.38 62.78 51.27 52.58 52.72%
EPS 6.55 3.72 3.86 3.72 3.57 2.12 2.78 77.15%
DPS 0.00 0.60 0.00 0.00 0.00 1.20 1.61 -
NAPS 0.4183 0.4037 0.4037 0.3917 0.3829 0.3735 0.3736 7.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.72 1.59 1.59 1.71 1.74 0.99 0.92 -
P/RPS 0.52 0.61 0.62 0.72 0.84 0.58 0.53 -1.26%
P/EPS 7.90 12.87 12.40 13.83 14.70 14.04 9.97 -14.38%
EY 12.65 7.77 8.07 7.23 6.80 7.12 10.03 16.74%
DY 0.00 1.26 0.00 0.00 0.00 4.04 5.80 -
P/NAPS 1.24 1.19 1.19 1.32 1.37 0.80 0.74 41.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 27/02/08 23/11/07 20/08/07 24/05/07 14/02/07 -
Price 1.84 1.78 1.53 1.60 1.67 1.50 0.92 -
P/RPS 0.56 0.68 0.60 0.68 0.80 0.88 0.53 3.74%
P/EPS 8.46 14.40 11.93 12.94 14.10 21.28 9.97 -10.37%
EY 11.83 6.94 8.38 7.72 7.09 4.70 10.03 11.64%
DY 0.00 1.12 0.00 0.00 0.00 2.67 5.80 -
P/NAPS 1.32 1.33 1.14 1.23 1.31 1.21 0.74 47.13%

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