[TOYOVEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -10.23%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,276 62,584 60,995 62,850 63,098 59,920 56,246 11.54%
PBT 4,578 4,912 3,785 5,968 6,496 4,792 8,060 -31.39%
Tax -1,022 -980 -1,447 -1,745 -1,792 -1,048 -4,420 -62.29%
NP 3,556 3,932 2,338 4,222 4,704 3,744 3,640 -1.54%
-
NP to SH 3,302 3,820 2,338 4,222 4,704 3,744 5,551 -29.24%
-
Tax Rate 22.32% 19.95% 38.23% 29.24% 27.59% 21.87% 54.84% -
Total Cost 62,720 58,652 58,657 58,628 58,394 56,176 52,606 12.42%
-
Net Worth 48,770 47,949 49,223 48,784 48,000 49,200 44,676 6.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,198 - 1,600 2,132 - - 2,978 4.86%
Div Payout % 96.85% - 68.47% 50.51% - - 53.66% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 48,770 47,949 49,223 48,784 48,000 49,200 44,676 6.01%
NOSH 39,975 39,958 40,018 39,987 39,999 40,000 37,230 4.85%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.37% 6.28% 3.83% 6.72% 7.46% 6.25% 6.47% -
ROE 6.77% 7.97% 4.75% 8.66% 9.80% 7.61% 12.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 165.79 156.62 152.42 157.18 157.75 149.80 151.08 6.38%
EPS 8.26 9.56 5.84 10.56 11.76 9.36 14.91 -32.52%
DPS 8.00 0.00 4.00 5.33 0.00 0.00 8.00 0.00%
NAPS 1.22 1.20 1.23 1.22 1.20 1.23 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 39,950
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.87 47.09 45.90 47.29 47.48 45.09 42.32 11.55%
EPS 2.48 2.87 1.76 3.18 3.54 2.82 4.18 -29.37%
DPS 2.41 0.00 1.20 1.60 0.00 0.00 2.24 4.99%
NAPS 0.367 0.3608 0.3704 0.3671 0.3612 0.3702 0.3362 6.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.85 0.95 1.15 1.21 1.34 1.36 1.60 -
P/RPS 0.51 0.61 0.75 0.77 0.85 0.91 1.06 -38.57%
P/EPS 10.29 9.94 19.68 11.46 11.39 14.53 10.73 -2.75%
EY 9.72 10.06 5.08 8.73 8.78 6.88 9.32 2.83%
DY 9.41 0.00 3.48 4.41 0.00 0.00 5.00 52.37%
P/NAPS 0.70 0.79 0.93 0.99 1.12 1.11 1.33 -34.78%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 26/05/05 23/02/05 29/11/04 23/08/04 28/05/04 -
Price 0.78 0.85 0.93 1.18 1.36 1.27 1.34 -
P/RPS 0.47 0.54 0.61 0.75 0.86 0.85 0.89 -34.64%
P/EPS 9.44 8.89 15.92 11.17 11.56 13.57 8.99 3.30%
EY 10.59 11.25 6.28 8.95 8.65 7.37 11.13 -3.25%
DY 10.26 0.00 4.30 4.52 0.00 0.00 5.97 43.42%
P/NAPS 0.64 0.71 0.76 0.97 1.13 1.03 1.12 -31.11%

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