[HOVID] QoQ TTM Result on 30-Sep-2016 [#1]

Stock

[HOVID] HOVID BHD

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- -11.76%

YoY- -25.7%

Quarter Report

Hovid Bhd Q1 2017.pdf

Latest QR

Upcoming QR

HOVID's Result

HOVID's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	169,935	185,491	185,509	192,116	189,026	180,584	188,344	-6.63%
YoY %	-8.39%	-0.01%	-3.44%	1.63%	4.67%	-4.12%	-	-
Horiz. %	90.23%	98.49%	98.49%	102.00%	100.36%	95.88%	100.00%	-
PBT	-1,050	12,814	20,245	20,198	22,694	21,513	26,996	-
YoY %	-108.19%	-36.71%	0.23%	-11.00%	5.49%	-20.31%	-	-
Horiz. %	-3.89%	47.47%	74.99%	74.82%	84.06%	79.69%	100.00%	-
Tax	-72	-1,337	-3,179	-4,021	-4,544	-5,053	-6,090	-94.82%
YoY %	94.61%	57.94%	20.94%	11.51%	10.07%	17.03%	-	-
Horiz. %	1.18%	21.95%	52.20%	66.03%	74.61%	82.97%	100.00%	-
NP	-1,122	11,477	17,066	16,177	18,150	16,460	20,906	-
YoY %	-109.78%	-32.75%	5.50%	-10.87%	10.27%	-21.27%	-	-
Horiz. %	-5.37%	54.90%	81.63%	77.38%	86.82%	78.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,478	11,046	16,666	15,791	17,896	16,183	20,733	-
YoY %	-113.38%	-33.72%	5.54%	-11.76%	10.59%	-21.95%	-	-
Horiz. %	-7.13%	53.28%	80.38%	76.16%	86.32%	78.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.43%	15.70%	19.91%	20.02%	23.49%	22.56%	-
YoY %	-	-33.57%	-21.15%	-0.55%	-14.77%	4.12%	-	-
Horiz. %	-	46.23%	69.59%	88.25%	88.74%	104.12%	100.00%	-
Total Cost	171,057	174,014	168,443	175,939	170,876	164,124	167,438	1.43%
YoY %	-1.70%	3.31%	-4.26%	2.96%	4.11%	-1.98%	-	-
Horiz. %	102.16%	103.93%	100.60%	105.08%	102.05%	98.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,105	206,503	208,158	207,573	202,428	195,031	187,385	3.78%
YoY %	-4.07%	-0.80%	0.28%	2.54%	3.79%	4.08%	-	-
Horiz. %	105.72%	110.20%	111.09%	110.77%	108.03%	104.08%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	4,099	4,099	4,099	4,099	6,621	6,621	10,437	-46.40%
YoY %	0.00%	0.00%	0.00%	-38.09%	0.00%	-36.56%	-	-
Horiz. %	39.27%	39.27%	39.27%	39.27%	63.44%	63.44%	100.00%	-
Div Payout %	0.00%	37.11%	24.59%	25.96%	37.00%	40.92%	50.34%	-
YoY %	0.00%	50.92%	-5.28%	-29.84%	-9.58%	-18.71%	-	-
Horiz. %	0.00%	73.72%	48.85%	51.57%	73.50%	81.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	198,105	206,503	208,158	207,573	202,428	195,031	187,385	3.78%
YoY %	-4.07%	-0.80%	0.28%	2.54%	3.79%	4.08%	-	-
Horiz. %	105.72%	110.20%	111.09%	110.77%	108.03%	104.08%	100.00%	-
NOSH	820,888	828,000	820,166	819,800	817,894	822,222	793,333	2.30%
YoY %	-0.86%	0.96%	0.04%	0.23%	-0.53%	3.64%	-	-
Horiz. %	103.47%	104.37%	103.38%	103.34%	103.10%	103.64%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	-0.66%	6.19%	9.20%	8.42%	9.60%	9.11%	11.10%	-
YoY %	-110.66%	-32.72%	9.26%	-12.29%	5.38%	-17.93%	-	-
Horiz. %	-5.95%	55.77%	82.88%	75.86%	86.49%	82.07%	100.00%	-
ROE	-0.75%	5.35%	8.01%	7.61%	8.84%	8.30%	11.06%	-
YoY %	-114.02%	-33.21%	5.26%	-13.91%	6.51%	-24.95%	-	-
Horiz. %	-6.78%	48.37%	72.42%	68.81%	79.93%	75.05%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	20.71	22.40	22.62	23.43	23.11	21.96	23.74	-8.70%
YoY %	-7.54%	-0.97%	-3.46%	1.38%	5.24%	-7.50%	-	-
Horiz. %	87.24%	94.36%	95.28%	98.69%	97.35%	92.50%	100.00%	-
EPS	-0.18	1.33	2.03	1.93	2.19	1.97	2.61	-
YoY %	-113.53%	-34.48%	5.18%	-11.87%	11.17%	-24.52%	-	-
Horiz. %	-6.90%	50.96%	77.78%	73.95%	83.91%	75.48%	100.00%	-
DPS	0.50	0.50	0.50	0.50	0.81	0.81	1.32	-47.67%
YoY %	0.00%	0.00%	0.00%	-38.27%	0.00%	-38.64%	-	-
Horiz. %	37.88%	37.88%	37.88%	37.88%	61.36%	61.36%	100.00%	-
NAPS	0.2414	0.2494	0.2538	0.2532	0.2475	0.2372	0.2362	1.46%
YoY %	-3.21%	-1.73%	0.24%	2.30%	4.34%	0.42%	-	-
Horiz. %	102.20%	105.59%	107.45%	107.20%	104.78%	100.42%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 819,800
RPS	20.57	22.45	22.46	23.26	22.88	21.86	22.80	-6.63%
YoY %	-8.37%	-0.04%	-3.44%	1.66%	4.67%	-4.12%	-	-
Horiz. %	90.22%	98.46%	98.51%	102.02%	100.35%	95.88%	100.00%	-
EPS	-0.18	1.34	2.02	1.91	2.17	1.96	2.51	-
YoY %	-113.43%	-33.66%	5.76%	-11.98%	10.71%	-21.91%	-	-
Horiz. %	-7.17%	53.39%	80.48%	76.10%	86.45%	78.09%	100.00%	-
DPS	0.50	0.50	0.50	0.50	0.80	0.80	1.26	-46.02%
YoY %	0.00%	0.00%	0.00%	-37.50%	0.00%	-36.51%	-	-
Horiz. %	39.68%	39.68%	39.68%	39.68%	63.49%	63.49%	100.00%	-
NAPS	0.2398	0.25	0.252	0.2513	0.245	0.2361	0.2268	3.78%
YoY %	-4.08%	-0.79%	0.28%	2.57%	3.77%	4.10%	-	-
Horiz. %	105.73%	110.23%	111.11%	110.80%	108.02%	104.10%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.315	0.345	0.34	0.375	0.385	0.44	0.465	-
P/RPS	1.52	1.54	1.50	1.60	1.67	2.00	1.96	-15.60%
YoY %	-1.30%	2.67%	-6.25%	-4.19%	-16.50%	2.04%	-	-
Horiz. %	77.55%	78.57%	76.53%	81.63%	85.20%	102.04%	100.00%	-
P/EPS	-174.90	25.86	16.73	19.47	17.60	22.36	17.79	-
YoY %	-776.33%	54.57%	-14.07%	10.62%	-21.29%	25.69%	-	-
Horiz. %	-983.14%	145.36%	94.04%	109.44%	98.93%	125.69%	100.00%	-
EY	-0.57	3.87	5.98	5.14	5.68	4.47	5.62	-
YoY %	-114.73%	-35.28%	16.34%	-9.51%	27.07%	-20.46%	-	-
Horiz. %	-10.14%	68.86%	106.41%	91.46%	101.07%	79.54%	100.00%	-
DY	1.59	1.45	1.47	1.33	2.10	1.83	2.83	-31.93%
YoY %	9.66%	-1.36%	10.53%	-36.67%	14.75%	-35.34%	-	-
Horiz. %	56.18%	51.24%	51.94%	47.00%	74.20%	64.66%	100.00%	-
P/NAPS	1.30	1.38	1.34	1.48	1.56	1.85	1.97	-24.22%
YoY %	-5.80%	2.99%	-9.46%	-5.13%	-15.68%	-6.09%	-	-
Horiz. %	65.99%	70.05%	68.02%	75.13%	79.19%	93.91%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	24/05/17	23/02/17	22/11/16	30/08/16	24/05/16	18/02/16	-
Price	0.315	0.345	0.315	0.37	0.39	0.40	0.46	-
P/RPS	1.52	1.54	1.39	1.58	1.69	1.82	1.94	-15.02%
YoY %	-1.30%	10.79%	-12.03%	-6.51%	-7.14%	-6.19%	-	-
Horiz. %	78.35%	79.38%	71.65%	81.44%	87.11%	93.81%	100.00%	-
P/EPS	-174.90	25.86	15.50	19.21	17.82	20.32	17.60	-
YoY %	-776.33%	66.84%	-19.31%	7.80%	-12.30%	15.45%	-	-
Horiz. %	-993.75%	146.93%	88.07%	109.15%	101.25%	115.45%	100.00%	-
EY	-0.57	3.87	6.45	5.21	5.61	4.92	5.68	-
YoY %	-114.73%	-40.00%	23.80%	-7.13%	14.02%	-13.38%	-	-
Horiz. %	-10.04%	68.13%	113.56%	91.73%	98.77%	86.62%	100.00%	-
DY	1.59	1.45	1.59	1.35	2.08	2.01	2.86	-32.41%
YoY %	9.66%	-8.81%	17.78%	-35.10%	3.48%	-29.72%	-	-
Horiz. %	55.59%	50.70%	55.59%	47.20%	72.73%	70.28%	100.00%	-
P/NAPS	1.30	1.38	1.24	1.46	1.58	1.69	1.95	-23.70%
YoY %	-5.80%	11.29%	-15.07%	-7.59%	-6.51%	-13.33%	-	-
Horiz. %	66.67%	70.77%	63.59%	74.87%	81.03%	86.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos