[HOVID] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -32.55%
YoY- 48.3%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 170,101 172,510 179,793 173,241 170,574 164,808 151,501 8.01%
PBT 25,407 25,766 20,790 19,180 26,434 22,256 18,166 25.03%
Tax -5,214 -5,297 -6,273 -5,943 -6,456 -6,498 -3,755 24.43%
NP 20,193 20,469 14,517 13,237 19,978 15,758 14,411 25.19%
-
NP to SH 19,960 20,323 14,485 13,571 20,120 15,682 14,113 25.97%
-
Tax Rate 20.52% 20.56% 30.17% 30.99% 24.42% 29.20% 20.67% -
Total Cost 149,908 152,041 165,276 160,004 150,596 149,050 137,090 6.13%
-
Net Worth 160,341 156,026 120,525 116,266 111,309 112,080 104,549 32.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 8,620 8,620 8,620 -
Div Payout % - - - - 42.84% 54.97% 61.08% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 160,341 156,026 120,525 116,266 111,309 112,080 104,549 32.95%
NOSH 763,166 759,624 760,895 764,909 760,307 800,000 760,363 0.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.87% 11.87% 8.07% 7.64% 11.71% 9.56% 9.51% -
ROE 12.45% 13.03% 12.02% 11.67% 18.08% 13.99% 13.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.29 22.71 23.63 22.65 22.43 20.60 19.92 7.77%
EPS 2.62 2.68 1.90 1.77 2.65 1.96 1.86 25.63%
DPS 0.00 0.00 0.00 0.00 1.13 1.08 1.13 -
NAPS 0.2101 0.2054 0.1584 0.152 0.1464 0.1401 0.1375 32.62%
Adjusted Per Share Value based on latest NOSH - 764,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.59 20.88 21.76 20.97 20.65 19.95 18.34 8.01%
EPS 2.42 2.46 1.75 1.64 2.44 1.90 1.71 26.02%
DPS 0.00 0.00 0.00 0.00 1.04 1.04 1.04 -
NAPS 0.1941 0.1889 0.1459 0.1407 0.1347 0.1357 0.1266 32.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.23 0.235 0.26 0.20 0.22 0.23 -
P/RPS 1.32 1.01 0.99 1.15 0.89 1.07 1.15 9.61%
P/EPS 11.28 8.60 12.34 14.65 7.56 11.22 12.39 -6.06%
EY 8.87 11.63 8.10 6.82 13.23 8.91 8.07 6.49%
DY 0.00 0.00 0.00 0.00 5.67 4.90 4.93 -
P/NAPS 1.40 1.12 1.48 1.71 1.37 1.57 1.67 -11.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 -
Price 0.345 0.245 0.265 0.235 0.26 0.20 0.21 -
P/RPS 1.55 1.08 1.12 1.04 1.16 0.97 1.05 29.61%
P/EPS 13.19 9.16 13.92 13.25 9.83 10.20 11.31 10.78%
EY 7.58 10.92 7.18 7.55 10.18 9.80 8.84 -9.73%
DY 0.00 0.00 0.00 0.00 4.36 5.39 5.40 -
P/NAPS 1.64 1.19 1.67 1.55 1.78 1.43 1.53 4.73%

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