[HOVID] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 79.78%
YoY- -10.02%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 48,910 183,542 135,798 84,843 40,432 172,510 131,936 -48.36%
PBT 7,657 24,809 17,643 10,535 6,070 25,768 18,412 -44.25%
Tax -1,926 -6,507 -3,927 -2,065 -1,315 -5,297 -3,954 -38.06%
NP 5,731 18,302 13,716 8,470 4,755 20,471 14,458 -46.00%
-
NP to SH 5,809 18,084 13,387 8,232 4,579 20,325 14,247 -44.98%
-
Tax Rate 25.15% 26.23% 22.26% 19.60% 21.66% 20.56% 21.48% -
Total Cost 43,179 165,240 122,082 76,373 35,677 152,039 117,478 -48.65%
-
Net Worth 162,651 160,985 161,176 157,322 160,341 155,132 120,680 21.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,821 13,733 13,691 9,908 - - - -
Div Payout % 65.79% 75.94% 102.27% 120.37% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 162,651 160,985 161,176 157,322 160,341 155,132 120,680 21.99%
NOSH 764,342 762,966 760,625 762,222 763,166 761,198 761,871 0.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.72% 9.97% 10.10% 9.98% 11.76% 11.87% 10.96% -
ROE 3.57% 11.23% 8.31% 5.23% 2.86% 13.10% 11.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.40 24.06 17.85 11.13 5.30 22.66 17.32 -48.47%
EPS 0.76 2.37 1.76 1.08 0.60 2.67 1.87 -45.10%
DPS 0.50 1.80 1.80 1.30 0.00 0.00 0.00 -
NAPS 0.2128 0.211 0.2119 0.2064 0.2101 0.2038 0.1584 21.73%
Adjusted Per Share Value based on latest NOSH - 761,041
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.92 22.22 16.44 10.27 4.89 20.88 15.97 -48.36%
EPS 0.70 2.19 1.62 1.00 0.55 2.46 1.72 -45.05%
DPS 0.46 1.66 1.66 1.20 0.00 0.00 0.00 -
NAPS 0.1969 0.1949 0.1951 0.1904 0.1941 0.1878 0.1461 21.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.40 0.37 0.34 0.34 0.295 0.23 0.235 -
P/RPS 6.25 1.54 1.90 3.05 5.57 1.01 1.36 176.15%
P/EPS 52.63 15.61 19.32 31.48 49.17 8.61 12.57 159.54%
EY 1.90 6.41 5.18 3.18 2.03 11.61 7.96 -61.48%
DY 1.25 4.86 5.29 3.82 0.00 0.00 0.00 -
P/NAPS 1.88 1.75 1.60 1.65 1.40 1.13 1.48 17.27%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 30/05/14 24/02/14 25/11/13 30/08/13 27/05/13 -
Price 0.375 0.42 0.365 0.35 0.345 0.245 0.265 -
P/RPS 5.86 1.75 2.04 3.14 6.51 1.08 1.53 144.59%
P/EPS 49.34 17.72 20.74 32.41 57.50 9.18 14.17 129.55%
EY 2.03 5.64 4.82 3.09 1.74 10.90 7.06 -56.40%
DY 1.33 4.29 4.93 3.71 0.00 0.00 0.00 -
P/NAPS 1.76 1.99 1.72 1.70 1.64 1.20 1.67 3.55%

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