[HOVID] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -7.44%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 161,728 172,510 175,914 172,022 171,364 164,808 155,934 2.45%
PBT 24,280 25,768 24,549 23,516 25,716 22,256 26,501 -5.66%
Tax -5,260 -5,297 -5,272 -4,856 -5,592 -6,498 -5,572 -3.76%
NP 19,020 20,471 19,277 18,660 20,124 15,758 20,929 -6.17%
-
NP to SH 18,316 20,325 18,996 18,298 19,768 15,682 20,589 -7.49%
-
Tax Rate 21.66% 20.56% 21.48% 20.65% 21.75% 29.20% 21.03% -
Total Cost 142,708 152,039 156,637 153,362 151,240 149,050 135,005 3.76%
-
Net Worth 160,341 155,132 120,680 115,887 111,309 106,652 104,594 32.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 8,602 - -
Div Payout % - - - - - 54.85% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 160,341 155,132 120,680 115,887 111,309 106,652 104,594 32.91%
NOSH 763,166 761,198 761,871 762,416 760,307 761,262 760,689 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.76% 11.87% 10.96% 10.85% 11.74% 9.56% 13.42% -
ROE 11.42% 13.10% 15.74% 15.79% 17.76% 14.70% 19.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.19 22.66 23.09 22.56 22.54 21.65 20.50 2.22%
EPS 2.40 2.67 2.49 2.40 2.60 2.06 2.71 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
NAPS 0.2101 0.2038 0.1584 0.152 0.1464 0.1401 0.1375 32.62%
Adjusted Per Share Value based on latest NOSH - 764,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.58 20.88 21.30 20.82 20.74 19.95 18.88 2.45%
EPS 2.22 2.46 2.30 2.22 2.39 1.90 2.49 -7.35%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.1941 0.1878 0.1461 0.1403 0.1347 0.1291 0.1266 32.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.23 0.235 0.26 0.20 0.22 0.23 -
P/RPS 1.39 1.01 1.02 1.15 0.89 1.02 1.12 15.47%
P/EPS 12.29 8.61 9.43 10.83 7.69 10.68 8.50 27.83%
EY 8.14 11.61 10.61 9.23 13.00 9.36 11.77 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 5.14 0.00 -
P/NAPS 1.40 1.13 1.48 1.71 1.37 1.57 1.67 -11.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 -
Price 0.345 0.245 0.265 0.235 0.26 0.20 0.21 -
P/RPS 1.63 1.08 1.15 1.04 1.15 0.92 1.02 36.64%
P/EPS 14.38 9.18 10.63 9.79 10.00 9.71 7.76 50.81%
EY 6.96 10.90 9.41 10.21 10.00 10.30 12.89 -33.66%
DY 0.00 0.00 0.00 0.00 0.00 5.65 0.00 -
P/NAPS 1.64 1.20 1.67 1.55 1.78 1.43 1.53 4.73%

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