[TOYOVEN] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	100,232	110,248	80,692	131,708	83,368	72,504	62,584	8.16%
YoY %	-9.08%	36.63%	-38.73%	57.98%	14.98%	15.85%	-	-
Horiz. %	160.16%	176.16%	128.93%	210.45%	133.21%	115.85%	100.00%	-
PBT	1,896	3,448	1,648	11,476	6,304	4,212	4,912	-14.66%
YoY %	-45.01%	109.22%	-85.64%	82.04%	49.67%	-14.25%	-	-
Horiz. %	38.60%	70.20%	33.55%	233.63%	128.34%	85.75%	100.00%	-
Tax	-1,492	-1,984	-1,144	-2,776	-1,344	-848	-980	7.25%
YoY %	24.80%	-73.43%	58.79%	-106.55%	-58.49%	13.47%	-	-
Horiz. %	152.24%	202.45%	116.73%	283.27%	137.14%	86.53%	100.00%	-
NP	404	1,464	504	8,700	4,960	3,364	3,932	-31.55%
YoY %	-72.40%	190.48%	-94.21%	75.40%	47.44%	-14.45%	-	-
Horiz. %	10.27%	37.23%	12.82%	221.26%	126.14%	85.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	484	1,724	940	8,696	4,740	3,052	3,820	-29.11%
YoY %	-71.93%	83.40%	-89.19%	83.46%	55.31%	-20.10%	-	-
Horiz. %	12.67%	45.13%	24.61%	227.64%	124.08%	79.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	78.69%	57.54%	69.42%	24.19%	21.32%	20.13%	19.95%	-
YoY %	36.76%	-17.11%	186.98%	13.46%	5.91%	0.90%	-	-
Horiz. %	394.44%	288.42%	347.97%	121.25%	106.87%	100.90%	100.00%	-
Total Cost	99,828	108,784	80,188	123,008	78,408	69,140	58,652	9.26%
YoY %	-8.23%	35.66%	-34.81%	56.88%	13.40%	17.88%	-	-
Horiz. %	170.20%	185.47%	136.72%	209.73%	133.68%	117.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	63,957	61,022	57,254	55,548	50,842	48,736	47,949	4.91%
YoY %	4.81%	6.58%	3.07%	9.26%	4.32%	1.64%	-	-
Horiz. %	133.39%	127.26%	119.41%	115.85%	106.03%	101.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	63,957	61,022	57,254	55,548	50,842	48,736	47,949	4.91%
YoY %	4.81%	6.58%	3.07%	9.26%	4.32%	1.64%	-	-
Horiz. %	133.39%	127.26%	119.41%	115.85%	106.03%	101.64%	100.00%	-
NOSH	43,214	42,673	42,727	39,963	40,033	39,947	39,958	1.31%
YoY %	1.27%	-0.13%	6.92%	-0.17%	0.22%	-0.03%	-	-
Horiz. %	108.15%	106.79%	106.93%	100.01%	100.19%	99.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	0.40%	1.33%	0.62%	6.61%	5.95%	4.64%	6.28%	-
YoY %	-69.92%	114.52%	-90.62%	11.09%	28.23%	-26.11%	-	-
Horiz. %	6.37%	21.18%	9.87%	105.25%	94.75%	73.89%	100.00%	-
ROE	0.76%	2.83%	1.64%	15.65%	9.32%	6.26%	7.97%	-
YoY %	-73.14%	72.56%	-89.52%	67.92%	48.88%	-21.46%	-	-
Horiz. %	9.54%	35.51%	20.58%	196.36%	116.94%	78.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	231.94	258.35	188.85	329.57	208.24	181.50	156.62	6.75%
YoY %	-10.22%	36.80%	-42.70%	58.26%	14.73%	15.89%	-	-
Horiz. %	148.09%	164.95%	120.58%	210.43%	132.96%	115.89%	100.00%	-
EPS	1.12	4.04	2.20	21.76	11.84	7.64	9.56	-30.03%
YoY %	-72.28%	83.64%	-89.89%	83.78%	54.97%	-20.08%	-	-
Horiz. %	11.72%	42.26%	23.01%	227.62%	123.85%	79.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.48	1.43	1.34	1.39	1.27	1.22	1.20	3.55%
YoY %	3.50%	6.72%	-3.60%	9.45%	4.10%	1.67%	-	-
Horiz. %	123.33%	119.17%	111.67%	115.83%	105.83%	101.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 39,963
RPS	75.48	83.02	60.76	99.18	62.78	54.60	47.13	8.16%
YoY %	-9.08%	36.64%	-38.74%	57.98%	14.98%	15.85%	-	-
Horiz. %	160.15%	176.15%	128.92%	210.44%	133.21%	115.85%	100.00%	-
EPS	0.36	1.30	0.71	6.55	3.57	2.30	2.88	-29.27%
YoY %	-72.31%	83.10%	-89.16%	83.47%	55.22%	-20.14%	-	-
Horiz. %	12.50%	45.14%	24.65%	227.43%	123.96%	79.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4816	0.4595	0.4311	0.4183	0.3829	0.367	0.3611	4.91%
YoY %	4.81%	6.59%	3.06%	9.25%	4.33%	1.63%	-	-
Horiz. %	133.37%	127.25%	119.39%	115.84%	106.04%	101.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.50	1.70	1.19	1.72	1.74	1.05	0.95	-
P/RPS	0.65	0.66	0.63	0.52	0.84	0.58	0.61	1.06%
YoY %	-1.52%	4.76%	21.15%	-38.10%	44.83%	-4.92%	-	-
Horiz. %	106.56%	108.20%	103.28%	85.25%	137.70%	95.08%	100.00%	-
P/EPS	133.93	42.08	54.09	7.90	14.70	13.74	9.94	54.22%
YoY %	218.27%	-22.20%	584.68%	-46.26%	6.99%	38.23%	-	-
Horiz. %	1,347.38%	423.34%	544.16%	79.48%	147.89%	138.23%	100.00%	-
EY	0.75	2.38	1.85	12.65	6.80	7.28	10.06	-35.11%
YoY %	-68.49%	28.65%	-85.38%	86.03%	-6.59%	-27.63%	-	-
Horiz. %	7.46%	23.66%	18.39%	125.75%	67.59%	72.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.01	1.19	0.89	1.24	1.37	0.86	0.79	4.17%
YoY %	-15.13%	33.71%	-28.23%	-9.49%	59.30%	8.86%	-	-
Horiz. %	127.85%	150.63%	112.66%	156.96%	173.42%	108.86%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	24/08/09	26/08/08	20/08/07	12/09/06	29/08/05	-
Price	1.39	1.67	1.45	1.84	1.67	0.99	0.85	-
P/RPS	0.60	0.65	0.77	0.56	0.80	0.55	0.54	1.77%
YoY %	-7.69%	-15.58%	37.50%	-30.00%	45.45%	1.85%	-	-
Horiz. %	111.11%	120.37%	142.59%	103.70%	148.15%	101.85%	100.00%	-
P/EPS	124.11	41.34	65.91	8.46	14.10	12.96	8.89	55.14%
YoY %	200.22%	-37.28%	679.08%	-40.00%	8.80%	45.78%	-	-
Horiz. %	1,396.06%	465.02%	741.39%	95.16%	158.61%	145.78%	100.00%	-
EY	0.81	2.42	1.52	11.83	7.09	7.72	11.25	-35.48%
YoY %	-66.53%	59.21%	-87.15%	66.85%	-8.16%	-31.38%	-	-
Horiz. %	7.20%	21.51%	13.51%	105.16%	63.02%	68.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.94	1.17	1.08	1.32	1.31	0.81	0.71	4.78%
YoY %	-19.66%	8.33%	-18.18%	0.76%	61.73%	14.08%	-	-
Horiz. %	132.39%	164.79%	152.11%	185.92%	184.51%	114.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos