[HOVID] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -75.79%
YoY- 31.38%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 186,857 127,911 87,665 42,977 146,580 102,243 66,091 100.32%
PBT 35,051 23,496 16,669 7,222 27,456 18,264 10,103 129.69%
Tax -5,983 -4,264 -2,765 -1,310 -4,855 -3,059 -4,089 28.97%
NP 29,068 19,232 13,904 5,912 22,601 15,205 6,014 186.69%
-
NP to SH 21,326 13,987 10,018 4,120 17,020 11,024 6,014 133.07%
-
Tax Rate 17.07% 18.15% 16.59% 18.14% 17.68% 16.75% 40.47% -
Total Cost 157,789 108,679 73,761 37,065 123,979 87,038 60,077 90.69%
-
Net Worth 131,764 124,328 118,394 119,022 115,492 0 134,599 -1.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 26,657 27,196 5,312 5,340 - - - -
Div Payout % 125.00% 194.44% 53.03% 129.63% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 131,764 124,328 118,394 119,022 115,492 0 134,599 -1.41%
NOSH 761,642 777,055 151,787 152,592 151,964 153,111 95,460 300.80%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.56% 15.04% 15.86% 13.76% 15.42% 14.87% 9.10% -
ROE 16.18% 11.25% 8.46% 3.46% 14.74% 0.00% 4.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.53 16.46 57.75 28.16 96.46 66.78 69.23 -50.02%
EPS 2.80 1.80 6.60 2.70 11.20 1.40 6.30 -41.84%
DPS 3.50 3.50 3.50 3.50 0.00 0.00 0.00 -
NAPS 0.173 0.16 0.78 0.78 0.76 0.00 1.41 -75.40%
Adjusted Per Share Value based on latest NOSH - 152,592
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.62 15.48 10.61 5.20 17.74 12.38 8.00 100.33%
EPS 2.58 1.69 1.21 0.50 2.06 1.33 0.73 132.56%
DPS 3.23 3.29 0.64 0.65 0.00 0.00 0.00 -
NAPS 0.1595 0.1505 0.1433 0.1441 0.1398 0.00 0.1629 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.08 0.08 0.38 0.32 0.32 0.29 0.25 -
P/RPS 0.33 0.49 0.66 1.14 0.33 0.43 0.36 -5.65%
P/EPS 2.86 4.44 5.76 11.85 2.86 4.03 3.97 -19.68%
EY 35.00 22.50 17.37 8.44 35.00 24.83 25.20 24.55%
DY 43.75 43.75 9.21 10.94 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.49 0.41 0.42 0.00 0.18 87.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 28/02/06 -
Price 0.08 0.08 0.10 0.34 0.32 0.31 0.25 -
P/RPS 0.33 0.49 0.17 1.21 0.33 0.46 0.36 -5.65%
P/EPS 2.86 4.44 1.52 12.59 2.86 4.31 3.97 -19.68%
EY 35.00 22.50 66.00 7.94 35.00 23.23 25.20 24.55%
DY 43.75 43.75 35.00 10.29 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.13 0.44 0.42 0.00 0.18 87.24%

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