[HOVID] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 37.14%
YoY- 427.02%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 86,011 42,841 164,808 116,951 77,578 37,075 153,456 -31.90%
PBT 11,758 6,429 22,256 19,876 14,834 2,251 -2,252 -
Tax -2,428 -1,398 -6,498 -4,179 -2,983 -1,440 -3,458 -20.91%
NP 9,330 5,031 15,758 15,697 11,851 811 -5,710 -
-
NP to SH 9,149 4,942 15,682 15,442 11,260 504 -5,644 -
-
Tax Rate 20.65% 21.75% 29.20% 21.03% 20.11% 63.97% - -
Total Cost 76,681 37,810 149,050 101,254 65,727 36,264 159,166 -38.40%
-
Net Worth 115,887 111,309 106,652 104,594 102,024 95,039 96,634 12.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 8,602 - 8,597 - - -
Div Payout % - - 54.85% - 76.35% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 115,887 111,309 106,652 104,594 102,024 95,039 96,634 12.81%
NOSH 762,416 760,307 761,262 760,689 760,810 719,999 762,702 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.85% 11.74% 9.56% 13.42% 15.28% 2.19% -3.72% -
ROE 7.89% 4.44% 14.70% 14.76% 11.04% 0.53% -5.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.28 5.63 21.65 15.37 10.20 5.15 20.12 -31.88%
EPS 1.20 0.65 2.06 2.03 1.48 0.07 -0.74 -
DPS 0.00 0.00 1.13 0.00 1.13 0.00 0.00 -
NAPS 0.152 0.1464 0.1401 0.1375 0.1341 0.132 0.1267 12.84%
Adjusted Per Share Value based on latest NOSH - 760,363
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.41 5.19 19.95 14.16 9.39 4.49 18.58 -31.91%
EPS 1.11 0.60 1.90 1.87 1.36 0.06 -0.68 -
DPS 0.00 0.00 1.04 0.00 1.04 0.00 0.00 -
NAPS 0.1403 0.1347 0.1291 0.1266 0.1235 0.115 0.117 12.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.20 0.22 0.23 0.25 0.19 0.22 -
P/RPS 2.30 3.55 1.02 1.50 2.45 3.69 1.09 64.14%
P/EPS 21.67 30.77 10.68 11.33 16.89 271.43 -29.73 -
EY 4.62 3.25 9.36 8.83 5.92 0.37 -3.36 -
DY 0.00 0.00 5.14 0.00 4.52 0.00 0.00 -
P/NAPS 1.71 1.37 1.57 1.67 1.86 1.44 1.74 -1.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 26/11/12 29/08/12 28/05/12 20/02/12 25/11/11 02/09/11 -
Price 0.235 0.26 0.20 0.21 0.25 0.23 0.21 -
P/RPS 2.08 4.61 0.92 1.37 2.45 4.47 1.04 58.40%
P/EPS 19.58 40.00 9.71 10.34 16.89 328.57 -28.38 -
EY 5.11 2.50 10.30 9.67 5.92 0.30 -3.52 -
DY 0.00 0.00 5.65 0.00 4.52 0.00 0.00 -
P/NAPS 1.55 1.78 1.43 1.53 1.86 1.74 1.66 -4.44%

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