[HOVID] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 97.75%
YoY- 99.8%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 164,808 151,501 149,407 148,115 153,456 205,301 275,101 -28.95%
PBT 22,256 18,166 13,879 4,232 -2,171 -124,175 -109,636 -
Tax -6,498 -3,755 -4,310 -4,375 -3,946 5,682 4,961 -
NP 15,758 14,411 9,569 -143 -6,117 -118,493 -104,675 -
-
NP to SH 15,682 14,113 9,151 -136 -6,051 -75,069 -65,362 -
-
Tax Rate 29.20% 20.67% 31.05% 103.38% - - - -
Total Cost 149,050 137,090 139,838 148,258 159,573 323,794 379,776 -46.42%
-
Net Worth 112,080 104,549 102,296 95,039 97,347 99,605 99,582 8.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,620 8,620 8,620 - - - - -
Div Payout % 54.97% 61.08% 94.20% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,080 104,549 102,296 95,039 97,347 99,605 99,582 8.20%
NOSH 800,000 760,363 762,836 719,999 768,333 779,999 773,157 2.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.56% 9.51% 6.40% -0.10% -3.99% -57.72% -38.05% -
ROE 13.99% 13.50% 8.95% -0.14% -6.22% -75.37% -65.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.60 19.92 19.59 20.57 19.97 26.32 35.58 -30.55%
EPS 1.96 1.86 1.20 -0.02 -0.79 -9.62 -8.45 -
DPS 1.08 1.13 1.13 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1375 0.1341 0.132 0.1267 0.1277 0.1288 5.77%
Adjusted Per Share Value based on latest NOSH - 719,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.95 18.34 18.09 17.93 18.58 24.85 33.30 -28.95%
EPS 1.90 1.71 1.11 -0.02 -0.73 -9.09 -7.91 -
DPS 1.04 1.04 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1266 0.1238 0.115 0.1178 0.1206 0.1205 8.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.23 0.25 0.19 0.22 0.24 0.17 -
P/RPS 1.07 1.15 1.28 0.92 1.10 0.91 0.48 70.72%
P/EPS 11.22 12.39 20.84 -1,005.88 -27.93 -2.49 -2.01 -
EY 8.91 8.07 4.80 -0.10 -3.58 -40.10 -49.73 -
DY 4.90 4.93 4.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.67 1.86 1.44 1.74 1.88 1.32 12.26%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 20/02/12 25/11/11 02/09/11 27/05/11 25/02/11 -
Price 0.20 0.21 0.25 0.23 0.21 0.23 0.20 -
P/RPS 0.97 1.05 1.28 1.12 1.05 0.87 0.56 44.27%
P/EPS 10.20 11.31 20.84 -1,217.65 -26.67 -2.39 -2.37 -
EY 9.80 8.84 4.80 -0.08 -3.75 -41.84 -42.27 -
DY 5.39 5.40 4.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.53 1.86 1.74 1.66 1.80 1.55 -5.23%

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