[HOVID] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 54.22%
YoY- 118.8%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 173,241 170,574 164,808 151,501 149,407 148,115 153,456 8.38%
PBT 19,180 26,434 22,256 18,166 13,879 4,232 -2,171 -
Tax -5,943 -6,456 -6,498 -3,755 -4,310 -4,375 -3,946 31.22%
NP 13,237 19,978 15,758 14,411 9,569 -143 -6,117 -
-
NP to SH 13,571 20,120 15,682 14,113 9,151 -136 -6,051 -
-
Tax Rate 30.99% 24.42% 29.20% 20.67% 31.05% 103.38% - -
Total Cost 160,004 150,596 149,050 137,090 139,838 148,258 159,573 0.17%
-
Net Worth 116,266 111,309 112,080 104,549 102,296 95,039 97,347 12.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 8,620 8,620 8,620 8,620 - - -
Div Payout % - 42.84% 54.97% 61.08% 94.20% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,266 111,309 112,080 104,549 102,296 95,039 97,347 12.50%
NOSH 764,909 760,307 800,000 760,363 762,836 719,999 768,333 -0.29%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.64% 11.71% 9.56% 9.51% 6.40% -0.10% -3.99% -
ROE 11.67% 18.08% 13.99% 13.50% 8.95% -0.14% -6.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.65 22.43 20.60 19.92 19.59 20.57 19.97 8.71%
EPS 1.77 2.65 1.96 1.86 1.20 -0.02 -0.79 -
DPS 0.00 1.13 1.08 1.13 1.13 0.00 0.00 -
NAPS 0.152 0.1464 0.1401 0.1375 0.1341 0.132 0.1267 12.84%
Adjusted Per Share Value based on latest NOSH - 760,363
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.97 20.65 19.95 18.34 18.09 17.93 18.58 8.36%
EPS 1.64 2.44 1.90 1.71 1.11 -0.02 -0.73 -
DPS 0.00 1.04 1.04 1.04 1.04 0.00 0.00 -
NAPS 0.1407 0.1347 0.1357 0.1266 0.1238 0.115 0.1178 12.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.20 0.22 0.23 0.25 0.19 0.22 -
P/RPS 1.15 0.89 1.07 1.15 1.28 0.92 1.10 2.99%
P/EPS 14.65 7.56 11.22 12.39 20.84 -1,005.88 -27.93 -
EY 6.82 13.23 8.91 8.07 4.80 -0.10 -3.58 -
DY 0.00 5.67 4.90 4.93 4.52 0.00 0.00 -
P/NAPS 1.71 1.37 1.57 1.67 1.86 1.44 1.74 -1.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 26/11/12 29/08/12 28/05/12 20/02/12 25/11/11 02/09/11 -
Price 0.235 0.26 0.20 0.21 0.25 0.23 0.21 -
P/RPS 1.04 1.16 0.97 1.05 1.28 1.12 1.05 -0.63%
P/EPS 13.25 9.83 10.20 11.31 20.84 -1,217.65 -26.67 -
EY 7.55 10.18 9.80 8.84 4.80 -0.08 -3.75 -
DY 0.00 4.36 5.39 5.40 4.52 0.00 0.00 -
P/NAPS 1.55 1.78 1.43 1.53 1.86 1.74 1.66 -4.44%

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