[HOVID] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -68.49%
YoY- 880.56%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,510 131,936 86,011 42,841 164,808 116,951 77,578 70.44%
PBT 25,768 18,412 11,758 6,429 22,256 19,876 14,834 44.55%
Tax -5,297 -3,954 -2,428 -1,398 -6,498 -4,179 -2,983 46.69%
NP 20,471 14,458 9,330 5,031 15,758 15,697 11,851 44.01%
-
NP to SH 20,325 14,247 9,149 4,942 15,682 15,442 11,260 48.30%
-
Tax Rate 20.56% 21.48% 20.65% 21.75% 29.20% 21.03% 20.11% -
Total Cost 152,039 117,478 76,681 37,810 149,050 101,254 65,727 74.99%
-
Net Worth 155,132 120,680 115,887 111,309 106,652 104,594 102,024 32.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 8,602 - 8,597 -
Div Payout % - - - - 54.85% - 76.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 155,132 120,680 115,887 111,309 106,652 104,594 102,024 32.26%
NOSH 761,198 761,871 762,416 760,307 761,262 760,689 760,810 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.87% 10.96% 10.85% 11.74% 9.56% 13.42% 15.28% -
ROE 13.10% 11.81% 7.89% 4.44% 14.70% 14.76% 11.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.66 17.32 11.28 5.63 21.65 15.37 10.20 70.34%
EPS 2.67 1.87 1.20 0.65 2.06 2.03 1.48 48.24%
DPS 0.00 0.00 0.00 0.00 1.13 0.00 1.13 -
NAPS 0.2038 0.1584 0.152 0.1464 0.1401 0.1375 0.1341 32.21%
Adjusted Per Share Value based on latest NOSH - 760,307
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.88 15.97 10.41 5.19 19.95 14.16 9.39 70.44%
EPS 2.46 1.72 1.11 0.60 1.90 1.87 1.36 48.50%
DPS 0.00 0.00 0.00 0.00 1.04 0.00 1.04 -
NAPS 0.1878 0.1461 0.1403 0.1347 0.1291 0.1266 0.1235 32.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.235 0.26 0.20 0.22 0.23 0.25 -
P/RPS 1.01 1.36 2.30 3.55 1.02 1.50 2.45 -44.63%
P/EPS 8.61 12.57 21.67 30.77 10.68 11.33 16.89 -36.21%
EY 11.61 7.96 4.62 3.25 9.36 8.83 5.92 56.74%
DY 0.00 0.00 0.00 0.00 5.14 0.00 4.52 -
P/NAPS 1.13 1.48 1.71 1.37 1.57 1.67 1.86 -28.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 20/02/12 -
Price 0.245 0.265 0.235 0.26 0.20 0.21 0.25 -
P/RPS 1.08 1.53 2.08 4.61 0.92 1.37 2.45 -42.10%
P/EPS 9.18 14.17 19.58 40.00 9.71 10.34 16.89 -33.42%
EY 10.90 7.06 5.11 2.50 10.30 9.67 5.92 50.27%
DY 0.00 0.00 0.00 0.00 5.65 0.00 4.52 -
P/NAPS 1.20 1.67 1.55 1.78 1.43 1.53 1.86 -25.35%

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