[HOVID] QoQ Cumulative 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- 1.55%
YoY- 377.85%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 131,936 86,011 42,841 164,808 116,951 77,578 37,075 132.90%
PBT 18,412 11,758 6,429 22,256 19,876 14,834 2,251 305.44%
Tax -3,954 -2,428 -1,398 -6,498 -4,179 -2,983 -1,440 95.96%
NP 14,458 9,330 5,031 15,758 15,697 11,851 811 581.23%
-
NP to SH 14,247 9,149 4,942 15,682 15,442 11,260 504 826.07%
-
Tax Rate 21.48% 20.65% 21.75% 29.20% 21.03% 20.11% 63.97% -
Total Cost 117,478 76,681 37,810 149,050 101,254 65,727 36,264 118.78%
-
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 - 8,597 - -
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 11.81% 7.89% 4.44% 14.70% 14.76% 11.04% 0.53% -
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 17.32 11.28 5.63 21.65 15.37 10.20 5.15 124.30%
EPS 1.87 1.20 0.65 2.06 2.03 1.48 0.07 791.85%
DPS 0.00 0.00 0.00 1.13 0.00 1.13 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 15.97 10.41 5.19 19.95 14.16 9.39 4.49 132.82%
EPS 1.72 1.11 0.60 1.90 1.87 1.36 0.06 834.75%
DPS 0.00 0.00 0.00 1.04 0.00 1.04 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 1.36 2.30 3.55 1.02 1.50 2.45 3.69 -48.56%
P/EPS 12.57 21.67 30.77 10.68 11.33 16.89 271.43 -87.07%
EY 7.96 4.62 3.25 9.36 8.83 5.92 0.37 672.08%
DY 0.00 0.00 0.00 5.14 0.00 4.52 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 1.53 2.08 4.61 0.92 1.37 2.45 4.47 -51.03%
P/EPS 14.17 19.58 40.00 9.71 10.34 16.89 328.57 -87.67%
EY 7.06 5.11 2.50 10.30 9.67 5.92 0.30 719.63%
DY 0.00 0.00 0.00 5.65 0.00 4.52 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