[HOVID] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[HOVID] HOVID BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -23.83%
YoY- 377.85%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 175,914 172,022 171,364 164,808 155,934 155,156 148,300 12.04%
PBT 24,549 23,516 25,716 22,256 26,501 29,668 9,004 95.04%
Tax -5,272 -4,856 -5,592 -6,498 -5,572 -5,966 -5,760 -5.72%
NP 19,277 18,660 20,124 15,758 20,929 23,702 3,244 227.71%
-
NP to SH 18,996 18,298 19,768 15,682 20,589 22,520 2,016 345.50%
-
Tax Rate 21.48% 20.65% 21.75% 29.20% 21.03% 20.11% 63.97% -
Total Cost 156,637 153,362 151,240 149,050 135,005 131,454 145,056 5.24%
-
Net Worth 120,680 115,887 111,309 106,652 104,594 102,024 95,039 17.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 8,602 - 17,194 - -
Div Payout % - - - 54.85% - 76.35% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 120,680 115,887 111,309 106,652 104,594 102,024 95,039 17.24%
NOSH 761,871 762,416 760,307 761,262 760,689 760,810 719,999 3.83%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.96% 10.85% 11.74% 9.56% 13.42% 15.28% 2.19% -
ROE 15.74% 15.79% 17.76% 14.70% 19.68% 22.07% 2.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.09 22.56 22.54 21.65 20.50 20.39 20.60 7.89%
EPS 2.49 2.40 2.60 2.06 2.71 2.96 0.28 328.66%
DPS 0.00 0.00 0.00 1.13 0.00 2.26 0.00 -
NAPS 0.1584 0.152 0.1464 0.1401 0.1375 0.1341 0.132 12.91%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.30 20.82 20.74 19.95 18.88 18.78 17.95 12.07%
EPS 2.30 2.22 2.39 1.90 2.49 2.73 0.24 350.55%
DPS 0.00 0.00 0.00 1.04 0.00 2.08 0.00 -
NAPS 0.1461 0.1403 0.1347 0.1291 0.1266 0.1235 0.115 17.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.235 0.26 0.20 0.22 0.23 0.25 0.19 -
P/RPS 1.02 1.15 0.89 1.02 1.12 1.23 0.92 7.11%
P/EPS 9.43 10.83 7.69 10.68 8.50 8.45 67.86 -73.13%
EY 10.61 9.23 13.00 9.36 11.77 11.84 1.47 273.02%
DY 0.00 0.00 0.00 5.14 0.00 9.04 0.00 -
P/NAPS 1.48 1.71 1.37 1.57 1.67 1.86 1.44 1.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 20/02/12 25/11/11 -
Price 0.265 0.235 0.26 0.20 0.21 0.25 0.23 -
P/RPS 1.15 1.04 1.15 0.92 1.02 1.23 1.12 1.77%
P/EPS 10.63 9.79 10.00 9.71 7.76 8.45 82.14 -74.38%
EY 9.41 10.21 10.00 10.30 12.89 11.84 1.22 289.89%
DY 0.00 0.00 0.00 5.65 0.00 9.04 0.00 -
P/NAPS 1.67 1.55 1.78 1.43 1.53 1.86 1.74 -2.69%

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