[HOVID] YoY TTM Result on 30-Jun-2010 [#4]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -400.38%
YoY- -13038.13%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 172,510 164,808 153,456 364,632 248,606 214,728 186,856 -1.32%
PBT 25,766 22,256 -2,171 -97,677 -4,243 19,924 35,051 -4.99%
Tax -5,297 -6,498 -3,946 5,079 -2,582 -1,650 -5,983 -2.00%
NP 20,469 15,758 -6,117 -92,598 -6,825 18,274 29,068 -5.67%
-
NP to SH 20,323 15,682 -6,051 -53,952 417 15,204 21,326 -0.79%
-
Tax Rate 20.56% 29.20% - - - 8.28% 17.07% -
Total Cost 152,041 149,050 159,573 457,230 255,431 196,454 157,788 -0.61%
-
Net Worth 156,026 112,080 97,347 105,320 156,408 145,582 127,496 3.41%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 8,620 - - - - - -
Div Payout % - 54.97% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 156,026 112,080 97,347 105,320 156,408 145,582 127,496 3.41%
NOSH 759,624 800,000 768,333 785,384 760,000 759,824 737,400 0.49%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.87% 9.56% -3.99% -25.39% -2.75% 8.51% 15.56% -
ROE 13.03% 13.99% -6.22% -51.23% 0.27% 10.44% 16.73% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.71 20.60 19.97 46.43 32.71 28.26 25.34 -1.80%
EPS 2.68 1.96 -0.79 -6.87 0.05 2.00 2.89 -1.24%
DPS 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.1401 0.1267 0.1341 0.2058 0.1916 0.1729 2.90%
Adjusted Per Share Value based on latest NOSH - 785,384
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.88 19.95 18.58 44.14 30.09 25.99 22.62 -1.32%
EPS 2.46 1.90 -0.73 -6.53 0.05 1.84 2.58 -0.78%
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1889 0.1357 0.1178 0.1275 0.1893 0.1762 0.1543 3.42%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.23 0.22 0.22 0.20 0.25 0.23 0.08 -
P/RPS 1.01 1.07 1.10 0.43 0.76 0.81 0.32 21.09%
P/EPS 8.60 11.22 -27.93 -2.91 455.64 11.49 2.77 20.76%
EY 11.63 8.91 -3.58 -34.35 0.22 8.70 36.15 -17.20%
DY 0.00 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.57 1.74 1.49 1.21 1.20 0.46 15.97%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 02/09/11 30/08/10 28/08/09 27/08/08 29/08/07 -
Price 0.245 0.20 0.21 0.17 0.25 0.25 0.08 -
P/RPS 1.08 0.97 1.05 0.37 0.76 0.88 0.32 22.45%
P/EPS 9.16 10.20 -26.67 -2.47 455.64 12.49 2.77 22.03%
EY 10.92 9.80 -3.75 -40.41 0.22 8.00 36.15 -18.07%
DY 0.00 5.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.43 1.66 1.27 1.21 1.30 0.46 17.14%

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