[HOVID] QoQ 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- 21.13%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 44,411 40,432 40,574 45,925 43,170 42,841 47,857 -4.84%
PBT 4,465 6,070 7,356 6,652 5,329 6,429 2,380 51.93%
Tax -750 -1,315 -1,343 -1,526 -1,030 -1,398 -2,319 -52.78%
NP 3,715 4,755 6,013 5,126 4,299 5,031 61 1436.39%
-
NP to SH 3,653 4,579 6,078 5,096 4,207 4,942 240 511.13%
-
Tax Rate 16.80% 21.66% 18.26% 22.94% 19.33% 21.75% 97.44% -
Total Cost 40,696 35,677 34,561 40,799 38,871 37,810 47,796 -10.13%
-
Net Worth 157,079 160,341 156,026 120,525 116,266 111,309 112,080 25.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,893 - - - - - - -
Div Payout % 270.83% - - - - - - -
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 157,079 160,341 156,026 120,525 116,266 111,309 112,080 25.15%
NOSH 761,041 763,166 759,624 760,895 764,909 760,307 800,000 -3.26%
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 8.37% 11.76% 14.82% 11.16% 9.96% 11.74% 0.13% -
ROE 2.33% 2.86% 3.90% 4.23% 3.62% 4.44% 0.21% -
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 5.84 5.30 5.34 6.04 5.64 5.63 5.98 -1.56%
EPS 0.48 0.60 0.80 0.67 0.55 0.65 0.03 531.76%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.2101 0.2054 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 5.38 4.89 4.91 5.56 5.23 5.19 5.79 -4.76%
EPS 0.44 0.55 0.74 0.62 0.51 0.60 0.03 496.25%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1941 0.1889 0.1459 0.1407 0.1347 0.1357 25.12%
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 5.83 5.57 4.31 3.89 4.61 3.55 3.68 35.78%
P/EPS 70.83 49.17 28.75 35.09 47.27 30.77 733.33 -78.85%
EY 1.41 2.03 3.48 2.85 2.12 3.25 0.14 364.40%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.40 1.12 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 6.00 6.51 4.59 4.39 4.16 4.61 3.34 47.61%
P/EPS 72.92 57.50 30.62 39.57 42.73 40.00 666.67 -77.03%
EY 1.37 1.74 3.27 2.53 2.34 2.50 0.15 335.18%
DY 3.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.64 1.19 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