[TOYOVEN] YoY Cumulative 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
Cumulative Result
Revenue	25,058	27,562	20,173	32,927	20,842	18,126	15,646	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	474	862	412	2,869	1,576	1,053	1,228	-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	-373	-496	-286	-694	-336	-212	-245	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	101	366	126	2,175	1,240	841	983	-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	121	431	235	2,174	1,185	763	955	-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	24,957	27,196	20,047	30,752	19,602	17,285	14,663	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	0.19%	0.71%	0.41%	3.91%	2.33%	1.57%	1.99%	-
YoY %	-73.24%	73.17%	-89.51%	67.81%	48.41%	-21.11%	-	-
Horiz. %	9.55%	35.68%	20.60%	196.48%	117.09%	78.89%	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	57.99	64.59	47.21	82.39	52.06	45.37	39.16	6.75%
YoY %	-10.22%	36.81%	-42.70%	58.26%	14.75%	15.86%	-	-
Horiz. %	148.08%	164.94%	120.56%	210.39%	132.94%	115.86%	100.00%	-
EPS	0.28	1.01	0.55	5.44	2.96	1.91	2.39	-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	18.85	20.74	15.18	24.78	15.68	13.64	11.77	8.16%
YoY %	-9.11%	36.63%	-38.74%	58.04%	14.96%	15.89%	-	-
Horiz. %	160.15%	176.21%	128.97%	210.54%	133.22%	115.89%	100.00%	-
EPS	0.09	0.32	0.18	1.64	0.89	0.57	0.72	-29.27%
YoY %	-71.88%	77.78%	-89.02%	84.27%	56.14%	-20.83%	-	-
Horiz. %	12.50%	44.44%	25.00%	227.78%	123.61%	79.17%	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	0.4812	0.4592	0.4308	0.418	0.3826	0.3667	0.3608	4.91%
YoY %	4.79%	6.59%	3.06%	9.25%	4.34%	1.64%	-	-
Horiz. %	133.37%	127.27%	119.40%	115.85%	106.04%	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
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	2.59	2.63	2.52	2.09	3.34	2.31	2.43	1.06%
YoY %	-1.52%	4.37%	20.57%	-37.43%	44.59%	-4.94%	-	-
Horiz. %	106.58%	108.23%	103.70%	86.01%	137.45%	95.06%	100.00%	-
P/EPS	535.71	168.32	216.36	31.62	58.78	54.97	39.75	54.23%
YoY %	218.27%	-22.20%	584.25%	-46.21%	6.93%	38.29%	-	-
Horiz. %	1,347.70%	423.45%	544.30%	79.55%	147.87%	138.29%	100.00%	-
EY	0.19	0.59	0.46	3.16	1.70	1.82	2.52	-34.99%
YoY %	-67.80%	28.26%	-85.44%	85.88%	-6.59%	-27.78%	-	-
Horiz. %	7.54%	23.41%	18.25%	125.40%	67.46%	72.22%	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	2.40	2.59	3.07	2.23	3.21	2.18	2.17	1.69%
YoY %	-7.34%	-15.64%	37.67%	-30.53%	47.25%	0.46%	-	-
Horiz. %	110.60%	119.35%	141.47%	102.76%	147.93%	100.46%	100.00%	-
P/EPS	496.43	165.35	263.64	33.82	56.42	51.83	35.56	55.14%
YoY %	200.23%	-37.28%	679.54%	-40.06%	8.86%	45.75%	-	-
Horiz. %	1,396.03%	464.99%	741.39%	95.11%	158.66%	145.75%	100.00%	-
EY	0.20	0.60	0.38	2.96	1.77	1.93	2.81	-35.61%
YoY %	-66.67%	57.89%	-87.16%	67.23%	-8.29%	-31.32%	-	-
Horiz. %	7.12%	21.35%	13.52%	105.34%	62.99%	68.68%	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