[TOYOVEN] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 4.63%
YoY- 39.82%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 116,632 104,547 92,349 78,952 70,807 68,091 67,371 44.22%
PBT 7,436 6,143 5,443 4,726 4,687 4,164 4,110 48.53%
Tax -1,363 -1,005 -1,348 -1,105 -1,204 -1,080 -1,063 18.04%
NP 6,073 5,138 4,095 3,621 3,483 3,084 3,047 58.44%
-
NP to SH 5,934 4,945 3,901 3,392 3,242 2,820 2,799 65.10%
-
Tax Rate 18.33% 16.36% 24.77% 23.38% 25.69% 25.94% 25.86% -
Total Cost 110,559 99,409 88,254 75,331 67,324 65,007 64,324 43.53%
-
Net Worth 55,548 40,000 53,638 51,999 50,842 37,999 49,599 7.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 800 800 - - 1,597 1,597 1,597 -36.95%
Div Payout % 13.48% 16.18% - - 49.27% 56.64% 57.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 55,548 40,000 53,638 51,999 50,842 37,999 49,599 7.85%
NOSH 39,963 40,000 40,029 39,999 40,033 37,999 39,999 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.21% 4.91% 4.43% 4.59% 4.92% 4.53% 4.52% -
ROE 10.68% 12.36% 7.27% 6.52% 6.38% 7.42% 5.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 291.85 261.37 230.70 197.38 176.87 179.19 168.43 44.31%
EPS 14.85 12.36 9.75 8.48 8.10 7.42 7.00 65.17%
DPS 2.00 2.00 0.00 0.00 3.99 4.20 3.99 -36.92%
NAPS 1.39 1.00 1.34 1.30 1.27 1.00 1.24 7.91%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.76 78.67 69.49 59.41 53.28 51.23 50.69 44.23%
EPS 4.46 3.72 2.94 2.55 2.44 2.12 2.11 64.77%
DPS 0.60 0.60 0.00 0.00 1.20 1.20 1.20 -37.03%
NAPS 0.418 0.301 0.4036 0.3913 0.3826 0.2859 0.3732 7.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.72 1.59 1.59 1.71 1.74 0.99 0.92 -
P/RPS 0.59 0.61 0.69 0.87 0.98 0.55 0.55 4.79%
P/EPS 11.58 12.86 16.32 20.17 21.49 13.34 13.15 -8.13%
EY 8.63 7.78 6.13 4.96 4.65 7.50 7.61 8.75%
DY 1.16 1.26 0.00 0.00 2.29 4.25 4.34 -58.53%
P/NAPS 1.24 1.59 1.19 1.32 1.37 0.99 0.74 41.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 27/02/08 23/11/07 20/08/07 24/05/07 14/02/07 -
Price 1.84 1.78 1.53 1.60 1.67 1.50 0.92 -
P/RPS 0.63 0.68 0.66 0.81 0.94 0.84 0.55 9.48%
P/EPS 12.39 14.40 15.70 18.87 20.62 20.21 13.15 -3.89%
EY 8.07 6.95 6.37 5.30 4.85 4.95 7.61 3.99%
DY 1.09 1.12 0.00 0.00 2.39 2.80 4.34 -60.22%
P/NAPS 1.32 1.78 1.14 1.23 1.31 1.50 0.74 47.13%

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