[HOVID] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -79.37%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 214,728 149,791 96,800 43,662 186,857 127,911 87,665 81.80%
PBT 20,016 16,964 12,491 6,637 35,051 23,496 16,669 12.98%
Tax -1,619 -3,777 -2,492 -1,353 -5,983 -4,264 -2,765 -30.03%
NP 18,397 13,187 9,999 5,284 29,068 19,232 13,904 20.54%
-
NP to SH 15,261 10,930 8,436 4,400 21,326 13,987 10,018 32.42%
-
Tax Rate 8.09% 22.26% 19.95% 20.39% 17.07% 18.15% 16.59% -
Total Cost 196,331 136,604 86,801 38,378 157,789 108,679 73,761 92.17%
-
Net Worth 146,200 150,191 139,763 135,793 131,764 124,328 118,394 15.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,393 - - - 26,657 27,196 5,312 35.69%
Div Payout % 55.00% - - - 125.00% 194.44% 53.03% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 146,200 150,191 139,763 135,793 131,764 124,328 118,394 15.11%
NOSH 763,050 764,335 759,999 758,620 761,642 777,055 151,787 193.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.57% 8.80% 10.33% 12.10% 15.56% 15.04% 15.86% -
ROE 10.44% 7.28% 6.04% 3.24% 16.18% 11.25% 8.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.14 19.60 12.74 5.76 24.53 16.46 57.75 -38.10%
EPS 2.00 1.43 1.11 0.58 2.80 1.80 6.60 -54.91%
DPS 1.10 0.00 0.00 0.00 3.50 3.50 3.50 -53.80%
NAPS 0.1916 0.1965 0.1839 0.179 0.173 0.16 0.78 -60.81%
Adjusted Per Share Value based on latest NOSH - 758,620
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.99 18.13 11.72 5.29 22.62 15.48 10.61 81.81%
EPS 1.85 1.32 1.02 0.53 2.58 1.69 1.21 32.75%
DPS 1.02 0.00 0.00 0.00 3.23 3.29 0.64 36.48%
NAPS 0.177 0.1818 0.1692 0.1644 0.1595 0.1505 0.1433 15.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.23 0.26 0.35 0.08 0.08 0.08 0.38 -
P/RPS 0.82 1.33 2.75 1.39 0.33 0.49 0.66 15.58%
P/EPS 11.50 18.18 31.53 13.79 2.86 4.44 5.76 58.62%
EY 8.70 5.50 3.17 7.25 35.00 22.50 17.37 -36.95%
DY 4.78 0.00 0.00 0.00 43.75 43.75 9.21 -35.44%
P/NAPS 1.20 1.32 1.90 0.45 0.46 0.50 0.49 81.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 28/05/07 26/02/07 -
Price 0.25 0.26 0.27 0.38 0.08 0.08 0.10 -
P/RPS 0.89 1.33 2.12 6.60 0.33 0.49 0.17 201.80%
P/EPS 12.50 18.18 24.32 65.52 2.86 4.44 1.52 307.94%
EY 8.00 5.50 4.11 1.53 35.00 22.50 66.00 -75.53%
DY 4.40 0.00 0.00 0.00 43.75 43.75 35.00 -74.93%
P/NAPS 1.30 1.32 1.47 2.12 0.46 0.50 0.13 364.81%

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