[TOYOVEN] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 15.38%
YoY- 112.53%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 78,952 70,807 68,091 67,371 69,311 68,391 65,911 12.77%
PBT 4,726 4,687 4,164 4,110 3,613 2,995 3,170 30.47%
Tax -1,105 -1,204 -1,080 -1,063 -998 -782 -815 22.47%
NP 3,621 3,483 3,084 3,047 2,615 2,213 2,355 33.18%
-
NP to SH 3,392 3,242 2,820 2,799 2,426 1,984 2,176 34.40%
-
Tax Rate 23.38% 25.69% 25.94% 25.86% 27.62% 26.11% 25.71% -
Total Cost 75,331 67,324 65,007 64,324 66,696 66,178 63,556 11.98%
-
Net Worth 51,999 50,842 37,999 49,599 49,912 48,736 38,333 22.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 1,597 1,597 1,597 1,597 1,599 1,599 -
Div Payout % - 49.27% 56.64% 57.06% 65.84% 80.65% 73.53% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 51,999 50,842 37,999 49,599 49,912 48,736 38,333 22.51%
NOSH 39,999 40,033 37,999 39,999 39,929 39,947 38,333 2.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.59% 4.92% 4.53% 4.52% 3.77% 3.24% 3.57% -
ROE 6.52% 6.38% 7.42% 5.64% 4.86% 4.07% 5.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 197.38 176.87 179.19 168.43 173.58 171.20 171.94 9.62%
EPS 8.48 8.10 7.42 7.00 6.08 4.97 5.68 30.59%
DPS 0.00 3.99 4.20 3.99 4.00 4.01 4.17 -
NAPS 1.30 1.27 1.00 1.24 1.25 1.22 1.00 19.09%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.45 53.32 51.27 50.73 52.19 51.50 49.63 12.77%
EPS 2.55 2.44 2.12 2.11 1.83 1.49 1.64 34.17%
DPS 0.00 1.20 1.20 1.20 1.20 1.20 1.20 -
NAPS 0.3916 0.3829 0.2861 0.3735 0.3759 0.367 0.2887 22.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.71 1.74 0.99 0.92 0.97 1.05 0.85 -
P/RPS 0.87 0.98 0.55 0.55 0.56 0.61 0.49 46.57%
P/EPS 20.17 21.49 13.34 13.15 15.97 21.14 14.97 21.96%
EY 4.96 4.65 7.50 7.61 6.26 4.73 6.68 -17.98%
DY 0.00 2.29 4.25 4.34 4.12 3.81 4.91 -
P/NAPS 1.32 1.37 0.99 0.74 0.78 0.86 0.85 34.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 20/08/07 24/05/07 14/02/07 23/11/06 12/09/06 25/05/06 -
Price 1.60 1.67 1.50 0.92 0.92 0.99 0.90 -
P/RPS 0.81 0.94 0.84 0.55 0.53 0.58 0.52 34.33%
P/EPS 18.87 20.62 20.21 13.15 15.14 19.93 15.85 12.31%
EY 5.30 4.85 4.95 7.61 6.60 5.02 6.31 -10.96%
DY 0.00 2.39 2.80 4.34 4.35 4.05 4.64 -
P/NAPS 1.23 1.31 1.50 0.74 0.74 0.81 0.90 23.12%

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