[HOVID] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -17.13%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 176,556 189,026 183,848 193,986 164,196 188,406 194,277 -6.16%
PBT 20,564 22,694 20,869 27,322 30,548 27,039 28,237 -19.00%
Tax -4,060 -4,544 -5,045 -6,792 -6,152 -6,154 -6,513 -26.96%
NP 16,504 18,150 15,824 20,530 24,396 20,885 21,724 -16.69%
-
NP to SH 16,196 17,896 15,573 20,400 24,616 20,909 21,874 -18.11%
-
Tax Rate 19.74% 20.02% 24.17% 24.86% 20.14% 22.76% 23.07% -
Total Cost 160,052 170,876 168,024 173,456 139,800 167,521 172,553 -4.87%
-
Net Worth 205,041 197,734 188,469 185,326 187,891 179,974 167,646 14.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 16,196 6,790 9,004 13,338 26,485 7,655 10,174 36.22%
Div Payout % 100.00% 37.95% 57.82% 65.38% 107.59% 36.61% 46.51% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 205,041 197,734 188,469 185,326 187,891 179,974 167,646 14.32%
NOSH 809,800 798,928 794,557 784,615 778,987 765,523 763,069 4.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.35% 9.60% 8.61% 10.58% 14.86% 11.09% 11.18% -
ROE 7.90% 9.05% 8.26% 11.01% 13.10% 11.62% 13.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.80 23.66 23.14 24.72 21.08 24.61 25.46 -9.80%
EPS 2.00 2.24 1.96 2.60 3.16 2.73 2.87 -21.34%
DPS 2.00 0.85 1.13 1.70 3.40 1.00 1.33 31.15%
NAPS 0.2532 0.2475 0.2372 0.2362 0.2412 0.2351 0.2197 9.89%
Adjusted Per Share Value based on latest NOSH - 793,333
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.37 22.88 22.26 23.48 19.88 22.81 23.52 -6.17%
EPS 1.96 2.17 1.89 2.47 2.98 2.53 2.65 -18.17%
DPS 1.96 0.82 1.09 1.61 3.21 0.93 1.23 36.31%
NAPS 0.2482 0.2394 0.2281 0.2243 0.2274 0.2179 0.2029 14.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.375 0.385 0.44 0.465 0.435 0.49 0.435 -
P/RPS 1.72 1.63 1.90 1.88 2.06 1.99 1.71 0.38%
P/EPS 18.75 17.19 22.45 17.88 13.77 17.94 15.17 15.12%
EY 5.33 5.82 4.45 5.59 7.26 5.57 6.59 -13.15%
DY 5.33 2.21 2.58 3.66 7.82 2.04 3.07 44.30%
P/NAPS 1.48 1.56 1.85 1.97 1.80 2.08 1.98 -17.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 30/08/16 24/05/16 18/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.37 0.39 0.40 0.46 0.49 0.42 0.48 -
P/RPS 1.70 1.65 1.73 1.86 2.32 1.71 1.89 -6.80%
P/EPS 18.50 17.41 20.41 17.69 15.51 15.38 16.74 6.87%
EY 5.41 5.74 4.90 5.65 6.45 6.50 5.97 -6.33%
DY 5.41 2.18 2.83 3.70 6.94 2.38 2.78 55.68%
P/NAPS 1.46 1.58 1.69 1.95 2.03 1.79 2.18 -23.39%

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