[HOVID] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 28.3%
YoY- 14894.12%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,510 179,793 173,241 170,574 164,808 151,501 149,407 10.06%
PBT 25,766 20,790 19,180 26,434 22,256 18,166 13,879 51.10%
Tax -5,297 -6,273 -5,943 -6,456 -6,498 -3,755 -4,310 14.75%
NP 20,469 14,517 13,237 19,978 15,758 14,411 9,569 66.09%
-
NP to SH 20,323 14,485 13,571 20,120 15,682 14,113 9,151 70.30%
-
Tax Rate 20.56% 30.17% 30.99% 24.42% 29.20% 20.67% 31.05% -
Total Cost 152,041 165,276 160,004 150,596 149,050 137,090 139,838 5.74%
-
Net Worth 156,026 120,525 116,266 111,309 112,080 104,549 102,296 32.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 8,620 8,620 8,620 8,620 -
Div Payout % - - - 42.84% 54.97% 61.08% 94.20% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 156,026 120,525 116,266 111,309 112,080 104,549 102,296 32.53%
NOSH 759,624 760,895 764,909 760,307 800,000 760,363 762,836 -0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.87% 8.07% 7.64% 11.71% 9.56% 9.51% 6.40% -
ROE 13.03% 12.02% 11.67% 18.08% 13.99% 13.50% 8.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.71 23.63 22.65 22.43 20.60 19.92 19.59 10.36%
EPS 2.68 1.90 1.77 2.65 1.96 1.86 1.20 70.94%
DPS 0.00 0.00 0.00 1.13 1.08 1.13 1.13 -
NAPS 0.2054 0.1584 0.152 0.1464 0.1401 0.1375 0.1341 32.91%
Adjusted Per Share Value based on latest NOSH - 760,307
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.88 21.76 20.97 20.65 19.95 18.34 18.09 10.04%
EPS 2.46 1.75 1.64 2.44 1.90 1.71 1.11 70.06%
DPS 0.00 0.00 0.00 1.04 1.04 1.04 1.04 -
NAPS 0.1889 0.1459 0.1407 0.1347 0.1357 0.1266 0.1238 32.57%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.235 0.26 0.20 0.22 0.23 0.25 -
P/RPS 1.01 0.99 1.15 0.89 1.07 1.15 1.28 -14.62%
P/EPS 8.60 12.34 14.65 7.56 11.22 12.39 20.84 -44.60%
EY 11.63 8.10 6.82 13.23 8.91 8.07 4.80 80.49%
DY 0.00 0.00 0.00 5.67 4.90 4.93 4.52 -
P/NAPS 1.12 1.48 1.71 1.37 1.57 1.67 1.86 -28.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 20/02/12 -
Price 0.245 0.265 0.235 0.26 0.20 0.21 0.25 -
P/RPS 1.08 1.12 1.04 1.16 0.97 1.05 1.28 -10.71%
P/EPS 9.16 13.92 13.25 9.83 10.20 11.31 20.84 -42.21%
EY 10.92 7.18 7.55 10.18 9.80 8.84 4.80 73.06%
DY 0.00 0.00 0.00 4.36 5.39 5.40 4.52 -
P/NAPS 1.19 1.67 1.55 1.78 1.43 1.53 1.86 -25.77%

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