[TOYOVEN] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 27.57%
YoY- 101.64%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,681 70,277 83,028 71,478 85,936 76,627 52,369 3.84%
PBT 1,465 1,624 4,651 6,618 3,936 5,296 4,018 -15.46%
Tax -766 -1,053 -2,089 -1,858 -1,332 -1,282 -1,014 -4.56%
NP 699 571 2,562 4,760 2,604 4,014 3,004 -21.55%
-
NP to SH 866 782 2,724 5,293 2,625 3,849 2,769 -17.59%
-
Tax Rate 52.29% 64.84% 44.92% 28.07% 33.84% 24.21% 25.24% -
Total Cost 64,982 69,706 80,466 66,718 83,332 72,613 49,365 4.68%
-
Net Worth 65,483 64,098 63,388 62,471 56,421 53,613 49,617 4.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,600 -
Div Payout % - - - - - - 57.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 65,483 64,098 63,388 62,471 56,421 53,613 49,617 4.72%
NOSH 42,800 42,732 42,830 42,789 40,015 40,010 40,014 1.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.06% 0.81% 3.09% 6.66% 3.03% 5.24% 5.74% -
ROE 1.32% 1.22% 4.30% 8.47% 4.65% 7.18% 5.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 153.46 164.46 193.85 167.05 214.76 191.52 130.88 2.68%
EPS 2.02 1.83 6.36 12.37 6.56 9.62 6.92 -18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.53 1.50 1.48 1.46 1.41 1.34 1.24 3.56%
Adjusted Per Share Value based on latest NOSH - 42,846
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 49.46 52.92 62.52 53.82 64.71 57.70 39.43 3.84%
EPS 0.65 0.59 2.05 3.99 1.98 2.90 2.09 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
NAPS 0.4931 0.4827 0.4773 0.4704 0.4249 0.4037 0.3736 4.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.09 1.60 1.72 2.02 1.80 1.59 0.92 -
P/RPS 0.71 0.97 0.89 1.21 0.84 0.83 0.70 0.23%
P/EPS 53.87 87.43 27.04 16.33 27.44 16.53 13.29 26.24%
EY 1.86 1.14 3.70 6.12 3.64 6.05 7.52 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.71 1.07 1.16 1.38 1.28 1.19 0.74 -0.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 24/02/11 18/02/10 13/03/09 27/02/08 14/02/07 -
Price 0.815 1.52 1.72 1.70 1.00 1.53 0.92 -
P/RPS 0.53 0.92 0.89 1.02 0.47 0.80 0.70 -4.52%
P/EPS 40.28 83.06 27.04 13.74 15.24 15.90 13.29 20.27%
EY 2.48 1.20 3.70 7.28 6.56 6.29 7.52 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.53 1.01 1.16 1.16 0.71 1.14 0.74 -5.40%

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