[HOVID] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 65.75%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 104,111 93,476 96,993 97,055 84,843 86,011 77,578 5.02%
PBT 6,812 11,212 13,661 13,704 10,535 11,758 14,834 -12.15%
Tax -1,872 -2,031 -3,396 -3,460 -2,065 -2,428 -2,983 -7.46%
NP 4,940 9,181 10,265 10,244 8,470 9,330 11,851 -13.55%
-
NP to SH 4,763 8,970 10,200 10,376 8,232 9,149 11,260 -13.34%
-
Tax Rate 27.48% 18.11% 24.86% 25.25% 19.60% 20.65% 20.11% -
Total Cost 99,171 84,295 86,728 86,811 76,373 76,681 65,727 7.08%
-
Net Worth 202,513 206,962 185,326 165,634 157,322 115,887 102,024 12.09%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 4,077 6,669 3,814 9,908 - 8,597 -
Div Payout % - 45.45% 65.38% 36.76% 120.37% - 76.35% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 202,513 206,962 185,326 165,634 157,322 115,887 102,024 12.09%
NOSH 820,888 815,454 784,615 762,941 762,222 762,416 760,810 1.27%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.74% 9.82% 10.58% 10.55% 9.98% 10.85% 15.28% -
ROE 2.35% 4.33% 5.50% 6.26% 5.23% 7.89% 11.04% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.68 11.46 12.36 12.72 11.13 11.28 10.20 3.69%
EPS 0.58 1.10 1.30 1.36 1.08 1.20 1.48 -14.44%
DPS 0.00 0.50 0.85 0.50 1.30 0.00 1.13 -
NAPS 0.2467 0.2538 0.2362 0.2171 0.2064 0.152 0.1341 10.68%
Adjusted Per Share Value based on latest NOSH - 793,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.60 11.32 11.74 11.75 10.27 10.41 9.39 5.01%
EPS 0.58 1.09 1.23 1.26 1.00 1.11 1.36 -13.22%
DPS 0.00 0.49 0.81 0.46 1.20 0.00 1.04 -
NAPS 0.2451 0.2505 0.2243 0.2005 0.1904 0.1403 0.1235 12.09%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.375 0.34 0.465 0.35 0.34 0.26 0.25 -
P/RPS 2.96 2.97 3.76 2.75 3.05 2.30 2.45 3.19%
P/EPS 64.63 30.91 35.77 25.74 31.48 21.67 16.89 25.03%
EY 1.55 3.24 2.80 3.89 3.18 4.62 5.92 -19.99%
DY 0.00 1.47 1.83 1.43 3.82 0.00 4.52 -
P/NAPS 1.52 1.34 1.97 1.61 1.65 1.71 1.86 -3.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 18/02/16 25/02/15 24/02/14 18/02/13 20/02/12 -
Price 0.36 0.315 0.46 0.445 0.35 0.235 0.25 -
P/RPS 2.84 2.75 3.72 3.50 3.14 2.08 2.45 2.49%
P/EPS 62.04 28.64 35.38 32.72 32.41 19.58 16.89 24.19%
EY 1.61 3.49 2.83 3.06 3.09 5.11 5.92 -19.49%
DY 0.00 1.59 1.85 1.12 3.71 0.00 4.52 -
P/NAPS 1.46 1.24 1.95 2.05 1.70 1.55 1.86 -3.95%

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