[HOVID] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[HOVID] HOVID BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 7.0%
YoY- 29.61%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 181,064 169,686 161,728 172,510 175,914 172,022 171,364 3.74%
PBT 23,524 21,070 24,280 25,768 24,549 23,516 25,716 -5.77%
Tax -5,236 -4,130 -5,260 -5,297 -5,272 -4,856 -5,592 -4.29%
NP 18,288 16,940 19,020 20,471 19,277 18,660 20,124 -6.18%
-
NP to SH 17,849 16,464 18,316 20,325 18,996 18,298 19,768 -6.58%
-
Tax Rate 22.26% 19.60% 21.66% 20.56% 21.48% 20.65% 21.75% -
Total Cost 162,776 152,746 142,708 152,039 156,637 153,362 151,240 5.02%
-
Net Worth 161,176 157,322 160,341 155,132 120,680 115,887 111,309 28.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 18,254 19,817 - - - - - -
Div Payout % 102.27% 120.37% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 161,176 157,322 160,341 155,132 120,680 115,887 111,309 28.02%
NOSH 760,625 762,222 763,166 761,198 761,871 762,416 760,307 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.10% 9.98% 11.76% 11.87% 10.96% 10.85% 11.74% -
ROE 11.07% 10.47% 11.42% 13.10% 15.74% 15.79% 17.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.80 22.26 21.19 22.66 23.09 22.56 22.54 3.69%
EPS 2.35 2.16 2.40 2.67 2.49 2.40 2.60 -6.52%
DPS 2.40 2.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.2064 0.2101 0.2038 0.1584 0.152 0.1464 27.98%
Adjusted Per Share Value based on latest NOSH - 759,624
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.92 20.54 19.58 20.88 21.30 20.82 20.74 3.76%
EPS 2.16 1.99 2.22 2.46 2.30 2.22 2.39 -6.52%
DPS 2.21 2.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1951 0.1904 0.1941 0.1878 0.1461 0.1403 0.1347 28.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.34 0.34 0.295 0.23 0.235 0.26 0.20 -
P/RPS 1.43 1.53 1.39 1.01 1.02 1.15 0.89 37.22%
P/EPS 14.49 15.74 12.29 8.61 9.43 10.83 7.69 52.61%
EY 6.90 6.35 8.14 11.61 10.61 9.23 13.00 -34.47%
DY 7.06 7.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.65 1.40 1.13 1.48 1.71 1.37 10.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 -
Price 0.365 0.35 0.345 0.245 0.265 0.235 0.26 -
P/RPS 1.53 1.57 1.63 1.08 1.15 1.04 1.15 20.98%
P/EPS 15.55 16.20 14.38 9.18 10.63 9.79 10.00 34.25%
EY 6.43 6.17 6.96 10.90 9.41 10.21 10.00 -25.52%
DY 6.58 7.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.70 1.64 1.20 1.67 1.55 1.78 -2.26%

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