[HOVID] YoY TTM 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- 8.82%
YoY- 1466.89%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 173,241 149,407 275,101 331,707 205,985 195,991 168,210 0.49%
PBT 19,180 13,879 -109,636 17,767 -3,834 30,873 34,020 -9.10%
Tax -5,943 -4,310 4,961 -4,080 -161 -5,710 -6,249 -0.83%
NP 13,237 9,569 -104,675 13,687 -3,995 25,163 27,771 -11.60%
-
NP to SH 13,571 9,151 -65,362 13,773 879 19,745 21,023 -7.02%
-
Tax Rate 30.99% 31.05% - 22.96% - 18.50% 18.37% -
Total Cost 160,004 139,838 379,776 318,020 209,980 170,828 140,439 2.19%
-
Net Worth 116,266 102,296 99,582 157,883 148,924 140,076 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 8,620 - - - - - -
Div Payout % - 94.20% - - - - - -
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 116,266 102,296 99,582 157,883 148,924 140,076 0 -
NOSH 764,909 762,836 773,157 733,999 780,526 761,698 151,230 30.98%
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 7.64% 6.40% -38.05% 4.13% -1.94% 12.84% 16.51% -
ROE 11.67% 8.95% -65.64% 8.72% 0.59% 14.10% 0.00% -
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 22.65 19.59 35.58 45.19 26.39 25.73 111.23 -23.27%
EPS 1.77 1.20 -8.45 1.88 0.11 2.59 13.90 -29.04%
DPS 0.00 1.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1341 0.1288 0.2151 0.1908 0.1839 0.00 -
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 20.97 18.09 33.30 40.15 24.94 23.73 20.36 0.49%
EPS 1.64 1.11 -7.91 1.67 0.11 2.39 2.54 -7.02%
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1238 0.1205 0.1911 0.1803 0.1696 0.00 -
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 1.15 1.28 0.48 0.53 0.61 1.36 0.34 22.49%
P/EPS 14.65 20.84 -2.01 12.79 142.08 13.50 2.73 32.28%
EY 6.82 4.80 -49.73 7.82 0.70 7.41 36.58 -24.39%
DY 0.00 4.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.86 1.32 1.12 0.84 1.90 0.00 -
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 1.04 1.28 0.56 0.53 0.53 1.05 0.09 50.30%
P/EPS 13.25 20.84 -2.37 12.79 124.32 10.42 0.72 62.41%
EY 7.55 4.80 -42.27 7.82 0.80 9.60 139.01 -38.43%
DY 0.00 4.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.86 1.55 1.12 0.73 1.47 0.00 -

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