[TOYOVEN] QoQ Annualized Quarter 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- -14.95%
YoY- 101.64%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 114,830 110,248 93,605 95,304 91,048 80,692 104,007 6.81%
PBT 6,284 3,448 6,082 8,824 11,312 1,648 -1,057 -
Tax -2,836 -1,984 -2,582 -2,477 -3,518 -1,144 -973 103.91%
NP 3,448 1,464 3,500 6,346 7,794 504 -2,030 -
-
NP to SH 3,654 1,724 4,015 7,057 8,298 940 -1,074 -
-
Tax Rate 45.13% 57.54% 42.45% 28.07% 31.10% 69.42% - -
Total Cost 111,382 108,784 90,105 88,957 83,254 80,188 106,037 3.32%
-
Net Worth 62,468 61,022 60,778 62,471 61,228 57,254 54,384 9.66%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 62,468 61,022 60,778 62,471 61,228 57,254 54,384 9.66%
NOSH 42,786 42,673 42,801 42,789 42,817 42,727 40,284 4.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.00% 1.33% 3.74% 6.66% 8.56% 0.62% -1.95% -
ROE 5.85% 2.83% 6.61% 11.30% 13.55% 1.64% -1.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 268.38 258.35 218.69 222.73 212.64 188.85 258.18 2.61%
EPS 8.54 4.04 9.38 16.49 19.38 2.20 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.42 1.46 1.43 1.34 1.35 5.35%
Adjusted Per Share Value based on latest NOSH - 42,846
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.40 82.96 70.43 71.71 68.51 60.72 78.26 6.81%
EPS 2.75 1.30 3.02 5.31 6.24 0.71 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4592 0.4573 0.4701 0.4607 0.4308 0.4092 9.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.64 1.70 1.81 2.02 1.40 1.19 1.03 -
P/RPS 0.61 0.66 0.83 0.91 0.66 0.63 0.40 32.45%
P/EPS 19.20 42.08 19.30 12.25 7.22 54.09 -38.63 -
EY 5.21 2.38 5.18 8.17 13.84 1.85 -2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.27 1.38 0.98 0.89 0.76 29.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 18/02/10 26/11/09 24/08/09 28/05/09 -
Price 1.56 1.67 1.69 1.70 1.59 1.45 1.26 -
P/RPS 0.58 0.65 0.77 0.76 0.75 0.77 0.49 11.88%
P/EPS 18.27 41.34 18.02 10.31 8.20 65.91 -47.26 -
EY 5.47 2.42 5.55 9.70 12.19 1.52 -2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.17 1.19 1.16 1.11 1.08 0.93 9.79%

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