[HOVID] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 55.72%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 84,843 40,432 172,510 131,936 86,011 42,841 164,808 -35.68%
PBT 10,535 6,070 25,768 18,412 11,758 6,429 22,256 -39.17%
Tax -2,065 -1,315 -5,297 -3,954 -2,428 -1,398 -6,498 -53.33%
NP 8,470 4,755 20,471 14,458 9,330 5,031 15,758 -33.81%
-
NP to SH 8,232 4,579 20,325 14,247 9,149 4,942 15,682 -34.85%
-
Tax Rate 19.60% 21.66% 20.56% 21.48% 20.65% 21.75% 29.20% -
Total Cost 76,373 35,677 152,039 117,478 76,681 37,810 149,050 -35.88%
-
Net Worth 157,322 160,341 155,132 120,680 115,887 111,309 106,652 29.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,908 - - - - - 8,602 9.85%
Div Payout % 120.37% - - - - - 54.85% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 157,322 160,341 155,132 120,680 115,887 111,309 106,652 29.49%
NOSH 762,222 763,166 761,198 761,871 762,416 760,307 761,262 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.98% 11.76% 11.87% 10.96% 10.85% 11.74% 9.56% -
ROE 5.23% 2.86% 13.10% 11.81% 7.89% 4.44% 14.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.13 5.30 22.66 17.32 11.28 5.63 21.65 -35.74%
EPS 1.08 0.60 2.67 1.87 1.20 0.65 2.06 -34.90%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 1.13 9.76%
NAPS 0.2064 0.2101 0.2038 0.1584 0.152 0.1464 0.1401 29.38%
Adjusted Per Share Value based on latest NOSH - 760,895
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.27 4.89 20.88 15.97 10.41 5.19 19.95 -35.69%
EPS 1.00 0.55 2.46 1.72 1.11 0.60 1.90 -34.73%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 1.04 9.98%
NAPS 0.1904 0.1941 0.1878 0.1461 0.1403 0.1347 0.1291 29.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.34 0.295 0.23 0.235 0.26 0.20 0.22 -
P/RPS 3.05 5.57 1.01 1.36 2.30 3.55 1.02 107.14%
P/EPS 31.48 49.17 8.61 12.57 21.67 30.77 10.68 105.17%
EY 3.18 2.03 11.61 7.96 4.62 3.25 9.36 -51.21%
DY 3.82 0.00 0.00 0.00 0.00 0.00 5.14 -17.90%
P/NAPS 1.65 1.40 1.13 1.48 1.71 1.37 1.57 3.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 -
Price 0.35 0.345 0.245 0.265 0.235 0.26 0.20 -
P/RPS 3.14 6.51 1.08 1.53 2.08 4.61 0.92 126.18%
P/EPS 32.41 57.50 9.18 14.17 19.58 40.00 9.71 122.85%
EY 3.09 1.74 10.90 7.06 5.11 2.50 10.30 -55.08%
DY 3.71 0.00 0.00 0.00 0.00 0.00 5.65 -24.39%
P/NAPS 1.70 1.64 1.20 1.67 1.55 1.78 1.43 12.18%

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