[TOYOVEN] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -1.94%
YoY- 36.4%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 84,852 85,899 87,574 89,426 96,944 92,830 93,702 -6.40%
PBT 1,776 1,561 1,953 2,008 2,456 2,414 2,165 -12.37%
Tax -564 -593 -1,021 -704 -1,020 -1,540 -1,404 -45.58%
NP 1,212 968 932 1,304 1,436 874 761 36.41%
-
NP to SH 1,000 1,175 1,154 1,514 1,544 1,111 1,042 -2.70%
-
Tax Rate 31.76% 37.99% 52.28% 35.06% 41.53% 63.79% 64.85% -
Total Cost 83,640 84,931 86,642 88,122 95,508 91,956 92,941 -6.79%
-
Net Worth 117,700 66,339 65,483 65,483 65,055 64,627 64,098 50.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 117,700 66,339 65,483 65,483 65,055 64,627 64,098 50.00%
NOSH 107,000 107,000 42,800 42,800 42,800 42,800 42,732 84.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.43% 1.13% 1.06% 1.46% 1.48% 0.94% 0.81% -
ROE 0.85% 1.77% 1.76% 2.31% 2.37% 1.72% 1.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.30 200.70 204.61 208.94 226.50 216.89 219.28 -49.27%
EPS 0.92 2.75 2.69 3.54 3.60 2.60 2.44 -47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.55 1.53 1.53 1.52 1.51 1.50 -18.69%
Adjusted Per Share Value based on latest NOSH - 42,800
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 63.90 64.68 65.95 67.34 73.00 69.90 70.56 -6.40%
EPS 0.75 0.88 0.87 1.14 1.16 0.84 0.79 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8863 0.4996 0.4931 0.4931 0.4899 0.4867 0.4827 50.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.85 1.09 1.34 1.38 1.58 1.60 -
P/RPS 0.92 0.42 0.53 0.64 0.61 0.73 0.73 16.69%
P/EPS 78.11 30.96 40.40 37.88 38.25 60.87 65.57 12.38%
EY 1.28 3.23 2.48 2.64 2.61 1.64 1.53 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.71 0.88 0.91 1.05 1.07 -27.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 27/02/13 27/11/12 27/08/12 28/05/12 22/02/12 -
Price 0.75 0.715 0.815 1.19 1.39 1.43 1.52 -
P/RPS 0.95 0.36 0.40 0.57 0.61 0.66 0.69 23.78%
P/EPS 80.25 26.04 30.21 33.64 38.53 55.09 62.30 18.40%
EY 1.25 3.84 3.31 2.97 2.60 1.82 1.61 -15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.53 0.78 0.91 0.95 1.01 -23.20%

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