[TOYOVEN] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -19.55%
YoY- -67.11%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,311 68,391 65,911 64,766 62,584 61,661 60,995 8.88%
PBT 3,613 2,995 3,170 2,387 2,826 3,815 3,756 -2.55%
Tax -998 -782 -815 -904 -1,062 -1,430 -1,635 -28.02%
NP 2,615 2,213 2,355 1,483 1,764 2,385 2,121 14.96%
-
NP to SH 2,426 1,984 2,176 1,317 1,637 2,357 2,121 9.36%
-
Tax Rate 27.62% 26.11% 25.71% 37.87% 37.58% 37.48% 43.53% -
Total Cost 66,696 66,178 63,556 63,283 60,820 59,276 58,874 8.66%
-
Net Worth 49,912 48,736 38,333 49,899 48,799 47,949 46,710 4.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,597 1,599 1,599 1,599 1,599 - 1,598 -0.04%
Div Payout % 65.84% 80.65% 73.53% 121.49% 97.74% - 75.34% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,912 48,736 38,333 49,899 48,799 47,949 46,710 4.51%
NOSH 39,929 39,947 38,333 39,919 39,999 39,958 39,923 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.77% 3.24% 3.57% 2.29% 2.82% 3.87% 3.48% -
ROE 4.86% 4.07% 5.68% 2.64% 3.35% 4.92% 4.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 173.58 171.20 171.94 162.24 156.46 154.31 152.78 8.87%
EPS 6.08 4.97 5.68 3.30 4.09 5.90 5.31 9.43%
DPS 4.00 4.01 4.17 4.00 4.00 0.00 4.00 0.00%
NAPS 1.25 1.22 1.00 1.25 1.22 1.20 1.17 4.50%
Adjusted Per Share Value based on latest NOSH - 39,919
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.15 51.46 49.59 48.73 47.09 46.40 45.90 8.87%
EPS 1.83 1.49 1.64 0.99 1.23 1.77 1.60 9.35%
DPS 1.20 1.20 1.20 1.20 1.20 0.00 1.20 0.00%
NAPS 0.3756 0.3667 0.2884 0.3755 0.3672 0.3608 0.3515 4.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.97 1.05 0.85 0.94 0.85 0.95 1.15 -
P/RPS 0.56 0.61 0.49 0.58 0.54 0.62 0.75 -17.68%
P/EPS 15.97 21.14 14.97 28.49 20.77 16.11 21.65 -18.34%
EY 6.26 4.73 6.68 3.51 4.81 6.21 4.62 22.42%
DY 4.12 3.81 4.91 4.26 4.71 0.00 3.48 11.90%
P/NAPS 0.78 0.86 0.85 0.75 0.70 0.79 0.98 -14.10%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 12/09/06 25/05/06 23/02/06 25/11/05 29/08/05 26/05/05 -
Price 0.92 0.99 0.90 0.90 0.78 0.85 0.93 -
P/RPS 0.53 0.58 0.52 0.55 0.50 0.55 0.61 -8.93%
P/EPS 15.14 19.93 15.85 27.28 19.06 14.41 17.51 -9.23%
EY 6.60 5.02 6.31 3.67 5.25 6.94 5.71 10.12%
DY 4.35 4.05 4.64 4.44 5.13 0.00 4.30 0.77%
P/NAPS 0.74 0.81 0.90 0.72 0.64 0.71 0.79 -4.26%

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