[TOYOVEN] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 3.76%
YoY- 39.0%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 124,362 131,708 104,547 102,169 94,798 83,368 68,091 49.25%
PBT 9,124 11,476 6,142 7,061 6,588 6,304 4,164 68.45%
Tax -2,258 -2,776 -1,005 -1,709 -1,438 -1,344 -1,080 63.28%
NP 6,866 8,700 5,137 5,352 5,150 4,960 3,084 70.25%
-
NP to SH 6,812 8,696 4,944 5,132 4,946 4,740 2,820 79.74%
-
Tax Rate 24.75% 24.19% 16.36% 24.20% 21.83% 21.32% 25.94% -
Total Cost 117,496 123,008 99,410 96,817 89,648 78,408 65,007 48.22%
-
Net Worth 56,766 55,548 53,612 53,613 52,021 50,842 49,600 9.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 800 - - - 1,600 -
Div Payout % - - 16.19% - - - 56.74% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 56,766 55,548 53,612 53,613 52,021 50,842 49,600 9.38%
NOSH 39,976 39,963 40,009 40,010 40,016 40,033 40,000 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.52% 6.61% 4.91% 5.24% 5.43% 5.95% 4.53% -
ROE 12.00% 15.65% 9.22% 9.57% 9.51% 9.32% 5.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 311.09 329.57 261.31 255.36 236.90 208.24 170.23 49.31%
EPS 17.04 21.76 12.36 12.83 12.36 11.84 7.05 79.81%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.42 1.39 1.34 1.34 1.30 1.27 1.24 9.43%
Adjusted Per Share Value based on latest NOSH - 40,029
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 93.65 99.18 78.73 76.94 71.38 62.78 51.27 49.26%
EPS 5.13 6.55 3.72 3.86 3.72 3.57 2.12 79.95%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 1.20 -
NAPS 0.4275 0.4183 0.4037 0.4037 0.3917 0.3829 0.3735 9.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.59 1.72 1.59 1.59 1.71 1.74 0.99 -
P/RPS 0.51 0.52 0.61 0.62 0.72 0.84 0.58 -8.19%
P/EPS 9.33 7.90 12.87 12.40 13.83 14.70 14.04 -23.79%
EY 10.72 12.65 7.77 8.07 7.23 6.80 7.12 31.26%
DY 0.00 0.00 1.26 0.00 0.00 0.00 4.04 -
P/NAPS 1.12 1.24 1.19 1.19 1.32 1.37 0.80 25.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 22/05/08 27/02/08 23/11/07 20/08/07 24/05/07 -
Price 1.59 1.84 1.78 1.53 1.60 1.67 1.50 -
P/RPS 0.51 0.56 0.68 0.60 0.68 0.80 0.88 -30.41%
P/EPS 9.33 8.46 14.40 11.93 12.94 14.10 21.28 -42.20%
EY 10.72 11.83 6.94 8.38 7.72 7.09 4.70 73.01%
DY 0.00 0.00 1.12 0.00 0.00 0.00 2.67 -
P/NAPS 1.12 1.32 1.33 1.14 1.23 1.31 1.21 -5.00%

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