[HOVID] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -4.11%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 171,908 146,580 136,324 132,182 126,440 117,751 99,437 43.99%
PBT 28,888 27,456 24,352 20,206 21,400 27,081 12,505 74.66%
Tax -5,240 -4,855 -4,078 -8,178 -3,600 -1,501 -2,581 60.26%
NP 23,648 22,601 20,273 12,028 17,800 25,580 9,924 78.31%
-
NP to SH 16,480 17,020 14,698 12,028 12,544 23,195 9,924 40.18%
-
Tax Rate 18.14% 17.68% 16.75% 40.47% 16.82% 5.54% 20.64% -
Total Cost 148,260 123,979 116,050 120,154 108,640 92,171 89,513 39.94%
-
Net Worth 119,022 115,492 0 134,599 0 61,996 71,853 39.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 21,362 - - - - - - -
Div Payout % 129.63% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 119,022 115,492 0 134,599 0 61,996 71,853 39.95%
NOSH 152,592 151,964 153,111 95,460 95,030 95,378 95,423 36.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.76% 15.42% 14.87% 9.10% 14.08% 21.72% 9.98% -
ROE 13.85% 14.74% 0.00% 8.94% 0.00% 37.41% 13.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 112.66 96.46 89.04 138.47 133.05 123.46 104.21 5.33%
EPS 10.80 11.20 1.87 12.60 8.40 25.00 10.40 2.54%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.00 1.41 0.00 0.65 0.753 2.37%
Adjusted Per Share Value based on latest NOSH - 95,933
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.81 17.74 16.50 16.00 15.31 14.25 12.04 43.97%
EPS 1.99 2.06 1.78 1.46 1.52 2.81 1.20 40.06%
DPS 2.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1398 0.00 0.1629 0.00 0.075 0.087 39.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.32 0.32 0.29 0.25 0.37 0.34 0.00 -
P/RPS 0.28 0.33 0.33 0.18 0.28 0.28 0.00 -
P/EPS 2.96 2.86 3.02 1.98 2.80 1.40 0.00 -
EY 33.75 35.00 33.10 50.40 35.68 71.53 0.00 -
DY 43.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.00 0.18 0.00 0.52 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 30/05/06 28/02/06 03/01/06 29/08/05 06/06/05 -
Price 0.34 0.32 0.31 0.25 0.25 0.35 0.34 -
P/RPS 0.30 0.33 0.35 0.18 0.19 0.28 0.33 -6.15%
P/EPS 3.15 2.86 3.23 1.98 1.89 1.44 3.27 -2.45%
EY 31.76 35.00 30.97 50.40 52.80 69.48 30.59 2.53%
DY 41.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.00 0.18 0.00 0.54 0.45 -1.48%

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