[TOYOVEN] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 1.6%
YoY- 289.28%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 61,661 60,995 60,641 58,806 55,287 56,245 26,804 74.35%
PBT 3,815 3,756 5,830 7,478 7,206 8,060 4,654 -12.42%
Tax -1,430 -1,635 -1,826 -2,285 -2,630 -3,044 -1,851 -15.81%
NP 2,385 2,121 4,004 5,193 4,576 5,016 2,803 -10.21%
-
NP to SH 2,357 2,121 4,004 5,193 5,111 5,551 3,338 -20.72%
-
Tax Rate 37.48% 43.53% 31.32% 30.56% 36.50% 37.77% 39.77% -
Total Cost 59,276 58,874 56,637 53,613 50,711 51,229 24,001 82.81%
-
Net Worth 47,949 46,710 48,740 48,000 49,200 29,282 22,672 64.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 1,598 3,550 1,952 1,952 1,952 - -
Div Payout % - 75.34% 88.67% 37.59% 38.20% 35.17% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 47,949 46,710 48,740 48,000 49,200 29,282 22,672 64.83%
NOSH 39,958 39,923 39,950 40,000 40,000 24,402 19,213 63.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.87% 3.48% 6.60% 8.83% 8.28% 8.92% 10.46% -
ROE 4.92% 4.54% 8.21% 10.82% 10.39% 18.96% 14.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 154.31 152.78 151.79 147.02 138.22 230.49 139.50 6.96%
EPS 5.90 5.31 10.02 12.98 12.78 22.75 17.37 -51.35%
DPS 0.00 4.00 8.89 4.88 4.88 8.00 0.00 -
NAPS 1.20 1.17 1.22 1.20 1.23 1.20 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 46.40 45.90 45.63 44.25 41.60 42.32 20.17 74.35%
EPS 1.77 1.60 3.01 3.91 3.85 4.18 2.51 -20.79%
DPS 0.00 1.20 2.67 1.47 1.47 1.47 0.00 -
NAPS 0.3608 0.3515 0.3667 0.3612 0.3702 0.2203 0.1706 64.83%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.15 1.21 1.34 1.36 1.60 1.53 -
P/RPS 0.62 0.75 0.80 0.91 0.98 0.69 1.10 -31.79%
P/EPS 16.11 21.65 12.07 10.32 10.64 7.03 8.81 49.59%
EY 6.21 4.62 8.28 9.69 9.40 14.22 11.35 -33.12%
DY 0.00 3.48 7.34 3.64 3.59 5.00 0.00 -
P/NAPS 0.79 0.98 0.99 1.12 1.11 1.33 1.30 -28.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 23/02/05 29/11/04 23/08/04 28/05/04 - -
Price 0.85 0.93 1.18 1.36 1.27 1.34 0.00 -
P/RPS 0.55 0.61 0.78 0.93 0.92 0.58 0.00 -
P/EPS 14.41 17.51 11.77 10.48 9.94 5.89 0.00 -
EY 6.94 5.71 8.49 9.55 10.06 16.98 0.00 -
DY 0.00 4.30 7.53 3.59 3.84 5.97 0.00 -
P/NAPS 0.71 0.79 0.97 1.13 1.03 1.12 0.00 -

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