[TOYOVEN] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	95,304	91,048	80,692	104,007	114,581	124,362	131,708	-19.35%
YoY %	4.67%	12.83%	-22.42%	-9.23%	-7.86%	-5.58%	-	-
Horiz. %	72.36%	69.13%	61.27%	78.97%	87.00%	94.42%	100.00%	-
PBT	8,824	11,312	1,648	-1,057	5,248	9,124	11,476	-16.02%
YoY %	-21.99%	586.41%	255.91%	-120.14%	-42.48%	-20.49%	-	-
Horiz. %	76.89%	98.57%	14.36%	-9.21%	45.73%	79.51%	100.00%	-
Tax	-2,477	-3,518	-1,144	-973	-1,776	-2,258	-2,776	-7.29%
YoY %	29.59%	-207.52%	-17.57%	45.21%	21.35%	18.66%	-	-
Horiz. %	89.23%	126.73%	41.21%	35.05%	63.98%	81.34%	100.00%	-
NP	6,346	7,794	504	-2,030	3,472	6,866	8,700	-18.92%
YoY %	-18.58%	1,446.43%	124.83%	-158.47%	-49.43%	-21.08%	-	-
Horiz. %	72.94%	89.59%	5.79%	-23.33%	39.91%	78.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,057	8,298	940	-1,074	3,500	6,812	8,696	-12.96%
YoY %	-14.96%	782.77%	187.52%	-130.69%	-48.62%	-21.67%	-	-
Horiz. %	81.15%	95.42%	10.81%	-12.35%	40.25%	78.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.07%	31.10%	69.42%	-	33.84%	24.75%	24.19%	-
YoY %	-9.74%	-55.20%	0.00%	-	36.73%	2.32%	-	-
Horiz. %	116.04%	128.57%	286.98%	-	139.89%	102.32%	100.00%	-
Total Cost	88,957	83,254	80,188	106,037	111,109	117,496	123,008	-19.38%
YoY %	6.85%	3.82%	-24.38%	-4.56%	-5.44%	-4.48%	-	-
Horiz. %	72.32%	67.68%	65.19%	86.20%	90.33%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	62,471	61,228	57,254	54,384	56,421	56,766	55,548	8.12%
YoY %	2.03%	6.94%	5.28%	-3.61%	-0.61%	2.19%	-	-
Horiz. %	112.46%	110.23%	103.07%	97.90%	101.57%	102.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	62,471	61,228	57,254	54,384	56,421	56,766	55,548	8.12%
YoY %	2.03%	6.94%	5.28%	-3.61%	-0.61%	2.19%	-	-
Horiz. %	112.46%	110.23%	103.07%	97.90%	101.57%	102.19%	100.00%	-
NOSH	42,789	42,817	42,727	40,284	40,015	39,976	39,963	4.64%
YoY %	-0.07%	0.21%	6.06%	0.67%	0.10%	0.03%	-	-
Horiz. %	107.07%	107.14%	106.92%	100.80%	100.13%	100.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	6.66%	8.56%	0.62%	-1.95%	3.03%	5.52%	6.61%	-
YoY %	-22.20%	1,280.65%	131.79%	-164.36%	-45.11%	-16.49%	-	-
Horiz. %	100.76%	129.50%	9.38%	-29.50%	45.84%	83.51%	100.00%	-
ROE	11.30%	13.55%	1.64%	-1.97%	6.20%	12.00%	15.65%	-
YoY %	-16.61%	726.22%	183.25%	-131.77%	-48.33%	-23.32%	-	-
Horiz. %	72.20%	86.58%	10.48%	-12.59%	39.62%	76.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	222.73	212.64	188.85	258.18	286.34	311.09	329.57	-22.93%
YoY %	4.75%	12.60%	-26.85%	-9.83%	-7.96%	-5.61%	-	-
Horiz. %	67.58%	64.52%	57.30%	78.34%	86.88%	94.39%	100.00%	-
EPS	16.49	19.38	2.20	-2.67	8.75	17.04	21.76	-16.83%
YoY %	-14.91%	780.91%	182.40%	-130.51%	-48.65%	-21.69%	-	-
Horiz. %	75.78%	89.06%	10.11%	-12.27%	40.21%	78.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.46	1.43	1.34	1.35	1.41	1.42	1.39	3.32%
YoY %	2.10%	6.72%	-0.74%	-4.26%	-0.70%	2.16%	-	-
Horiz. %	105.04%	102.88%	96.40%	97.12%	101.44%	102.16%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,224
RPS	71.71	68.51	60.72	78.26	86.22	93.57	99.10	-19.35%
YoY %	4.67%	12.83%	-22.41%	-9.23%	-7.86%	-5.58%	-	-
Horiz. %	72.36%	69.13%	61.27%	78.97%	87.00%	94.42%	100.00%	-
EPS	5.31	6.24	0.71	-0.81	2.63	5.13	6.54	-12.93%
YoY %	-14.90%	778.87%	187.65%	-130.80%	-48.73%	-21.56%	-	-
Horiz. %	81.19%	95.41%	10.86%	-12.39%	40.21%	78.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4701	0.4607	0.4308	0.4092	0.4245	0.4271	0.418	8.12%
YoY %	2.04%	6.94%	5.28%	-3.60%	-0.61%	2.18%	-	-
Horiz. %	112.46%	110.22%	103.06%	97.89%	101.56%	102.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.02	1.40	1.19	1.03	1.80	1.59	1.72	-
P/RPS	0.91	0.66	0.63	0.40	0.63	0.51	0.52	45.07%
YoY %	37.88%	4.76%	57.50%	-36.51%	23.53%	-1.92%	-	-
Horiz. %	175.00%	126.92%	121.15%	76.92%	121.15%	98.08%	100.00%	-
P/EPS	12.25	7.22	54.09	-38.63	20.58	9.33	7.90	33.86%
YoY %	69.67%	-86.65%	240.02%	-287.71%	120.58%	18.10%	-	-
Horiz. %	155.06%	91.39%	684.68%	-488.99%	260.51%	118.10%	100.00%	-
EY	8.17	13.84	1.85	-2.59	4.86	10.72	12.65	-25.22%
YoY %	-40.97%	648.11%	171.43%	-153.29%	-54.66%	-15.26%	-	-
Horiz. %	64.58%	109.41%	14.62%	-20.47%	38.42%	84.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.38	0.98	0.89	0.76	1.28	1.12	1.24	7.37%
YoY %	40.82%	10.11%	17.11%	-40.62%	14.29%	-9.68%	-	-
Horiz. %	111.29%	79.03%	71.77%	61.29%	103.23%	90.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/02/10	26/11/09	24/08/09	28/05/09	13/03/09	26/11/08	26/08/08	-
Price	1.70	1.59	1.45	1.26	1.00	1.59	1.84	-
P/RPS	0.76	0.75	0.77	0.49	0.35	0.51	0.56	22.51%
YoY %	1.33%	-2.60%	57.14%	40.00%	-31.37%	-8.93%	-	-
Horiz. %	135.71%	133.93%	137.50%	87.50%	62.50%	91.07%	100.00%	-
P/EPS	10.31	8.20	65.91	-47.26	11.43	9.33	8.46	14.05%
YoY %	25.73%	-87.56%	239.46%	-513.47%	22.51%	10.28%	-	-
Horiz. %	121.87%	96.93%	779.08%	-558.63%	135.11%	110.28%	100.00%	-
EY	9.70	12.19	1.52	-2.12	8.75	10.72	11.83	-12.36%
YoY %	-20.43%	701.97%	171.70%	-124.23%	-18.38%	-9.38%	-	-
Horiz. %	81.99%	103.04%	12.85%	-17.92%	73.96%	90.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.16	1.11	1.08	0.93	0.71	1.12	1.32	-8.23%
YoY %	4.50%	2.78%	16.13%	30.99%	-36.61%	-15.15%	-	-
Horiz. %	87.88%	84.09%	81.82%	70.45%	53.79%	84.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos