[HOVID] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -4.68%
YoY- 226.83%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 86,011 77,578 81,627 171,158 88,058 96,800 87,665 -0.31%
PBT 11,758 14,834 -1,216 10,744 -11,267 12,491 16,669 -5.64%
Tax -2,428 -2,983 -2,619 -2,501 -1,002 -2,492 -2,765 -2.14%
NP 9,330 11,851 -3,835 8,243 -12,269 9,999 13,904 -6.42%
-
NP to SH 9,149 11,260 -3,942 7,468 -5,888 8,436 10,018 -1.49%
-
Tax Rate 20.65% 20.11% - 23.28% - 19.95% 16.59% -
Total Cost 76,681 65,727 85,462 162,915 100,327 86,801 73,761 0.64%
-
Net Worth 115,887 102,024 97,640 163,914 145,900 139,763 118,394 -0.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 8,597 - - - - 5,312 -
Div Payout % - 76.35% - - - - 53.03% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 115,887 102,024 97,640 163,914 145,900 139,763 118,394 -0.35%
NOSH 762,416 760,810 758,076 762,040 764,675 759,999 151,787 30.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.85% 15.28% -4.70% 4.82% -13.93% 10.33% 15.86% -
ROE 7.89% 11.04% -4.04% 4.56% -4.04% 6.04% 8.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.28 10.20 10.77 22.46 11.52 12.74 57.75 -23.80%
EPS 1.20 1.48 -0.52 0.98 -0.77 1.11 6.60 -24.71%
DPS 0.00 1.13 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.152 0.1341 0.1288 0.2151 0.1908 0.1839 0.78 -23.83%
Adjusted Per Share Value based on latest NOSH - 733,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.41 9.39 9.88 20.72 10.66 11.72 10.61 -0.31%
EPS 1.11 1.36 -0.48 0.90 -0.71 1.02 1.21 -1.42%
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.1403 0.1235 0.1182 0.1984 0.1766 0.1692 0.1433 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.25 0.17 0.24 0.16 0.35 0.38 -
P/RPS 2.30 2.45 1.58 1.07 1.39 2.75 0.66 23.10%
P/EPS 21.67 16.89 -32.69 24.49 -20.78 31.53 5.76 24.68%
EY 4.62 5.92 -3.06 4.08 -4.81 3.17 17.37 -19.79%
DY 0.00 4.52 0.00 0.00 0.00 0.00 9.21 -
P/NAPS 1.71 1.86 1.32 1.12 0.84 1.90 0.49 23.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 20/02/12 25/02/11 22/02/10 26/02/09 25/02/08 26/02/07 -
Price 0.235 0.25 0.20 0.24 0.14 0.27 0.10 -
P/RPS 2.08 2.45 1.86 1.07 1.22 2.12 0.17 51.74%
P/EPS 19.58 16.89 -38.46 24.49 -18.18 24.32 1.52 53.04%
EY 5.11 5.92 -2.60 4.08 -5.50 4.11 66.00 -34.68%
DY 0.00 4.52 0.00 0.00 0.00 0.00 35.00 -
P/NAPS 1.55 1.86 1.55 1.12 0.73 1.47 0.13 51.08%

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