[HOVID] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -17.47%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 214,728 199,721 193,600 174,648 186,857 170,548 175,330 14.48%
PBT 20,016 22,618 24,982 26,548 35,051 31,328 33,338 -28.85%
Tax -1,619 -5,036 -4,984 -5,412 -5,983 -5,685 -5,530 -55.94%
NP 18,397 17,582 19,998 21,136 29,068 25,642 27,808 -24.09%
-
NP to SH 15,261 14,573 16,872 17,600 21,326 18,649 20,036 -16.61%
-
Tax Rate 8.09% 22.27% 19.95% 20.39% 17.07% 18.15% 16.59% -
Total Cost 196,331 182,138 173,602 153,512 157,789 144,905 147,522 21.01%
-
Net Worth 146,200 150,191 139,763 135,793 131,764 124,328 118,394 15.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,393 - - - 26,657 36,262 10,625 -14.55%
Div Payout % 55.00% - - - 125.00% 194.44% 53.03% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 146,200 150,191 139,763 135,793 131,764 124,328 118,394 15.11%
NOSH 763,050 764,335 759,999 758,620 761,642 777,055 151,787 193.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.57% 8.80% 10.33% 12.10% 15.56% 15.04% 15.86% -
ROE 10.44% 9.70% 12.07% 12.96% 16.18% 15.00% 16.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.14 26.13 25.47 23.02 24.53 21.95 115.51 -61.02%
EPS 2.00 1.91 2.22 2.32 2.80 2.40 13.20 -71.61%
DPS 1.10 0.00 0.00 0.00 3.50 4.67 7.00 -70.91%
NAPS 0.1916 0.1965 0.1839 0.179 0.173 0.16 0.78 -60.81%
Adjusted Per Share Value based on latest NOSH - 758,620
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.99 24.18 23.44 21.14 22.62 20.65 21.22 14.48%
EPS 1.85 1.76 2.04 2.13 2.58 2.26 2.43 -16.63%
DPS 1.02 0.00 0.00 0.00 3.23 4.39 1.29 -14.50%
NAPS 0.177 0.1818 0.1692 0.1644 0.1595 0.1505 0.1433 15.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.23 0.26 0.35 0.08 0.08 0.08 0.38 -
P/RPS 0.82 1.00 1.37 0.35 0.33 0.36 0.33 83.55%
P/EPS 11.50 13.64 15.77 3.45 2.86 3.33 2.88 151.90%
EY 8.70 7.33 6.34 29.00 35.00 30.00 34.74 -60.30%
DY 4.78 0.00 0.00 0.00 43.75 58.33 18.42 -59.34%
P/NAPS 1.20 1.32 1.90 0.45 0.46 0.50 0.49 81.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 28/05/07 26/02/07 -
Price 0.25 0.26 0.27 0.38 0.08 0.08 0.10 -
P/RPS 0.89 1.00 1.06 1.65 0.33 0.36 0.09 361.35%
P/EPS 12.50 13.64 12.16 16.38 2.86 3.33 0.76 547.84%
EY 8.00 7.33 8.22 6.11 35.00 30.00 132.00 -84.59%
DY 4.40 0.00 0.00 0.00 43.75 58.33 70.00 -84.21%
P/NAPS 1.30 1.32 1.47 2.12 0.46 0.50 0.13 364.81%

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