[HOVID] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 26.06%
YoY- 880.56%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,510 175,914 172,022 171,364 164,808 155,934 155,156 7.33%
PBT 25,768 24,549 23,516 25,716 22,256 26,501 29,668 -8.97%
Tax -5,297 -5,272 -4,856 -5,592 -6,498 -5,572 -5,966 -7.62%
NP 20,471 19,277 18,660 20,124 15,758 20,929 23,702 -9.31%
-
NP to SH 20,325 18,996 18,298 19,768 15,682 20,589 22,520 -6.61%
-
Tax Rate 20.56% 21.48% 20.65% 21.75% 29.20% 21.03% 20.11% -
Total Cost 152,039 156,637 153,362 151,240 149,050 135,005 131,454 10.19%
-
Net Worth 155,132 120,680 115,887 111,309 106,652 104,594 102,024 32.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 8,602 - 17,194 -
Div Payout % - - - - 54.85% - 76.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 155,132 120,680 115,887 111,309 106,652 104,594 102,024 32.26%
NOSH 761,198 761,871 762,416 760,307 761,262 760,689 760,810 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.87% 10.96% 10.85% 11.74% 9.56% 13.42% 15.28% -
ROE 13.10% 15.74% 15.79% 17.76% 14.70% 19.68% 22.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.66 23.09 22.56 22.54 21.65 20.50 20.39 7.29%
EPS 2.67 2.49 2.40 2.60 2.06 2.71 2.96 -6.64%
DPS 0.00 0.00 0.00 0.00 1.13 0.00 2.26 -
NAPS 0.2038 0.1584 0.152 0.1464 0.1401 0.1375 0.1341 32.21%
Adjusted Per Share Value based on latest NOSH - 760,307
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.88 21.30 20.82 20.74 19.95 18.88 18.78 7.32%
EPS 2.46 2.30 2.22 2.39 1.90 2.49 2.73 -6.71%
DPS 0.00 0.00 0.00 0.00 1.04 0.00 2.08 -
NAPS 0.1878 0.1461 0.1403 0.1347 0.1291 0.1266 0.1235 32.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.235 0.26 0.20 0.22 0.23 0.25 -
P/RPS 1.01 1.02 1.15 0.89 1.02 1.12 1.23 -12.32%
P/EPS 8.61 9.43 10.83 7.69 10.68 8.50 8.45 1.25%
EY 11.61 10.61 9.23 13.00 9.36 11.77 11.84 -1.30%
DY 0.00 0.00 0.00 0.00 5.14 0.00 9.04 -
P/NAPS 1.13 1.48 1.71 1.37 1.57 1.67 1.86 -28.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 20/02/12 -
Price 0.245 0.265 0.235 0.26 0.20 0.21 0.25 -
P/RPS 1.08 1.15 1.04 1.15 0.92 1.02 1.23 -8.31%
P/EPS 9.18 10.63 9.79 10.00 9.71 7.76 8.45 5.68%
EY 10.90 9.41 10.21 10.00 10.30 12.89 11.84 -5.37%
DY 0.00 0.00 0.00 0.00 5.65 0.00 9.04 -
P/NAPS 1.20 1.67 1.55 1.78 1.43 1.53 1.86 -25.35%

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