[HOVID] YoY Annualized Quarter 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- 26.06%
YoY- 880.56%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 164,196 195,640 161,728 171,364 148,300 169,664 394,048 -13.57%
PBT 30,548 30,628 24,280 25,716 9,004 -16,608 47,816 -7.19%
Tax -6,152 -7,704 -5,260 -5,592 -5,760 -4,044 -6,900 -1.89%
NP 24,396 22,924 19,020 20,124 3,244 -20,652 40,916 -8.25%
-
NP to SH 24,616 23,236 18,316 19,768 2,016 -21,644 31,340 -3.94%
-
Tax Rate 20.14% 25.15% 21.66% 21.75% 63.97% - 14.43% -
Total Cost 139,800 172,716 142,708 151,240 145,056 190,316 353,132 -14.30%
-
Net Worth 187,891 162,651 160,341 111,309 95,039 96,864 164,078 2.28%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 26,485 15,286 - - - - - -
Div Payout % 107.59% 65.79% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 187,891 162,651 160,341 111,309 95,039 96,864 164,078 2.28%
NOSH 778,987 764,342 763,166 760,307 719,999 762,112 760,679 0.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.86% 11.72% 11.76% 11.74% 2.19% -12.17% 10.38% -
ROE 13.10% 14.29% 11.42% 17.76% 2.12% -22.34% 19.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.08 25.60 21.19 22.54 20.60 22.26 51.80 -13.90%
EPS 3.16 3.04 2.40 2.60 0.28 -2.84 4.12 -4.32%
DPS 3.40 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.2128 0.2101 0.1464 0.132 0.1271 0.2157 1.87%
Adjusted Per Share Value based on latest NOSH - 760,307
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.88 23.68 19.58 20.74 17.95 20.54 47.70 -13.56%
EPS 2.98 2.81 2.22 2.39 0.24 -2.62 3.79 -3.92%
DPS 3.21 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2274 0.1969 0.1941 0.1347 0.115 0.1173 0.1986 2.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.435 0.40 0.295 0.20 0.19 0.17 0.24 -
P/RPS 2.06 1.56 1.39 0.89 0.92 0.76 0.46 28.37%
P/EPS 13.77 13.16 12.29 7.69 67.86 -5.99 5.83 15.39%
EY 7.26 7.60 8.14 13.00 1.47 -16.71 17.17 -13.35%
DY 7.82 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.88 1.40 1.37 1.44 1.34 1.11 8.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 25/11/13 26/11/12 25/11/11 29/11/10 23/11/09 -
Price 0.49 0.375 0.345 0.26 0.23 0.14 0.24 -
P/RPS 2.32 1.47 1.63 1.15 1.12 0.63 0.46 30.93%
P/EPS 15.51 12.34 14.38 10.00 82.14 -4.93 5.83 17.70%
EY 6.45 8.11 6.96 10.00 1.22 -20.29 17.17 -15.04%
DY 6.94 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.76 1.64 1.78 1.74 1.10 1.11 10.57%

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