[HOVID] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 6.73%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 171,342 170,101 172,510 179,793 173,241 170,574 164,808 2.61%
PBT 24,543 25,407 25,766 20,790 19,180 26,434 22,256 6.71%
Tax -4,934 -5,214 -5,297 -6,273 -5,943 -6,456 -6,498 -16.72%
NP 19,609 20,193 20,469 14,517 13,237 19,978 15,758 15.64%
-
NP to SH 19,406 19,960 20,323 14,485 13,571 20,120 15,682 15.21%
-
Tax Rate 20.10% 20.52% 20.56% 30.17% 30.99% 24.42% 29.20% -
Total Cost 151,733 149,908 152,041 165,276 160,004 150,596 149,050 1.19%
-
Net Worth 157,079 160,341 156,026 120,525 116,266 111,309 112,080 25.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,893 - - - - 8,620 8,620 9.59%
Div Payout % 50.98% - - - - 42.84% 54.97% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 157,079 160,341 156,026 120,525 116,266 111,309 112,080 25.15%
NOSH 761,041 763,166 759,624 760,895 764,909 760,307 800,000 -3.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.44% 11.87% 11.87% 8.07% 7.64% 11.71% 9.56% -
ROE 12.35% 12.45% 13.03% 12.02% 11.67% 18.08% 13.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.51 22.29 22.71 23.63 22.65 22.43 20.60 6.07%
EPS 2.55 2.62 2.68 1.90 1.77 2.65 1.96 19.11%
DPS 1.30 0.00 0.00 0.00 0.00 1.13 1.08 13.11%
NAPS 0.2064 0.2101 0.2054 0.1584 0.152 0.1464 0.1401 29.38%
Adjusted Per Share Value based on latest NOSH - 760,895
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.74 20.59 20.88 21.76 20.97 20.65 19.95 2.61%
EPS 2.35 2.42 2.46 1.75 1.64 2.44 1.90 15.17%
DPS 1.20 0.00 0.00 0.00 0.00 1.04 1.04 9.98%
NAPS 0.1901 0.1941 0.1889 0.1459 0.1407 0.1347 0.1357 25.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.34 0.295 0.23 0.235 0.26 0.20 0.22 -
P/RPS 1.51 1.32 1.01 0.99 1.15 0.89 1.07 25.73%
P/EPS 13.33 11.28 8.60 12.34 14.65 7.56 11.22 12.13%
EY 7.50 8.87 11.63 8.10 6.82 13.23 8.91 -10.82%
DY 3.82 0.00 0.00 0.00 0.00 5.67 4.90 -15.25%
P/NAPS 1.65 1.40 1.12 1.48 1.71 1.37 1.57 3.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 -
Price 0.35 0.345 0.245 0.265 0.235 0.26 0.20 -
P/RPS 1.55 1.55 1.08 1.12 1.04 1.16 0.97 36.56%
P/EPS 13.73 13.19 9.16 13.92 13.25 9.83 10.20 21.84%
EY 7.29 7.58 10.92 7.18 7.55 10.18 9.80 -17.85%
DY 3.71 0.00 0.00 0.00 0.00 4.36 5.39 -21.98%
P/NAPS 1.70 1.64 1.19 1.67 1.55 1.78 1.43 12.18%

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