[TOYOVEN] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -8.92%
YoY- 102.89%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 85,455 82,876 85,899 88,234 89,154 92,007 92,829 -5.36%
PBT 1,711 1,390 1,560 2,254 1,992 2,553 2,413 -20.46%
Tax -589 -478 -592 -1,252 -869 -1,421 -1,539 -47.25%
NP 1,122 912 968 1,002 1,123 1,132 874 18.10%
-
NP to SH 1,157 1,038 1,174 1,195 1,312 1,376 1,111 2.73%
-
Tax Rate 34.42% 34.39% 37.95% 55.55% 43.62% 55.66% 63.78% -
Total Cost 84,333 81,964 84,931 87,232 88,031 90,875 91,955 -5.60%
-
Net Worth 117,700 117,700 66,339 65,483 65,483 65,055 64,627 49.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 117,700 117,700 66,339 65,483 65,483 65,055 64,627 49.07%
NOSH 107,000 107,000 107,000 42,800 42,800 42,800 42,800 84.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.31% 1.10% 1.13% 1.14% 1.26% 1.23% 0.94% -
ROE 0.98% 0.88% 1.77% 1.82% 2.00% 2.12% 1.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.86 77.45 200.70 206.15 208.30 214.97 216.89 -48.59%
EPS 1.08 0.97 2.74 2.79 3.07 3.21 2.60 -44.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.55 1.53 1.53 1.52 1.51 -19.02%
Adjusted Per Share Value based on latest NOSH - 42,800
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.35 62.41 64.68 66.44 67.13 69.28 69.90 -5.36%
EPS 0.87 0.78 0.88 0.90 0.99 1.04 0.84 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8863 0.8863 0.4996 0.4931 0.4931 0.4899 0.4867 49.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.735 0.73 0.85 1.09 1.34 1.38 1.58 -
P/RPS 0.92 0.94 0.42 0.53 0.64 0.64 0.73 16.65%
P/EPS 67.97 75.25 30.99 39.04 43.71 42.92 60.87 7.62%
EY 1.47 1.33 3.23 2.56 2.29 2.33 1.64 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.55 0.71 0.88 0.91 1.05 -25.86%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 27/02/13 27/11/12 27/08/12 28/05/12 -
Price 0.695 0.75 0.715 0.815 1.19 1.39 1.43 -
P/RPS 0.87 0.97 0.36 0.40 0.57 0.65 0.66 20.20%
P/EPS 64.27 77.31 26.07 29.19 38.82 43.24 55.09 10.81%
EY 1.56 1.29 3.84 3.43 2.58 2.31 1.82 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.46 0.53 0.78 0.91 0.95 -23.93%

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