[HOVID] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 22.2%
YoY- 48.11%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 175,330 171,908 146,580 136,324 132,182 126,440 117,751 30.30%
PBT 33,338 28,888 27,456 24,352 20,206 21,400 27,081 14.82%
Tax -5,530 -5,240 -4,855 -4,078 -8,178 -3,600 -1,501 137.97%
NP 27,808 23,648 22,601 20,273 12,028 17,800 25,580 5.70%
-
NP to SH 20,036 16,480 17,020 14,698 12,028 12,544 23,195 -9.27%
-
Tax Rate 16.59% 18.14% 17.68% 16.75% 40.47% 16.82% 5.54% -
Total Cost 147,522 148,260 123,979 116,050 120,154 108,640 92,171 36.71%
-
Net Worth 118,394 119,022 115,492 0 134,599 0 61,996 53.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,625 21,362 - - - - - -
Div Payout % 53.03% 129.63% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 118,394 119,022 115,492 0 134,599 0 61,996 53.74%
NOSH 151,787 152,592 151,964 153,111 95,460 95,030 95,378 36.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.86% 13.76% 15.42% 14.87% 9.10% 14.08% 21.72% -
ROE 16.92% 13.85% 14.74% 0.00% 8.94% 0.00% 37.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 115.51 112.66 96.46 89.04 138.47 133.05 123.46 -4.32%
EPS 13.20 10.80 11.20 1.87 12.60 8.40 25.00 -34.59%
DPS 7.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.76 0.00 1.41 0.00 0.65 12.88%
Adjusted Per Share Value based on latest NOSH - 151,818
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.22 20.81 17.74 16.50 16.00 15.31 14.25 30.30%
EPS 2.43 1.99 2.06 1.78 1.46 1.52 2.81 -9.20%
DPS 1.29 2.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1433 0.1441 0.1398 0.00 0.1629 0.00 0.075 53.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.32 0.32 0.29 0.25 0.37 0.34 -
P/RPS 0.33 0.28 0.33 0.33 0.18 0.28 0.28 11.54%
P/EPS 2.88 2.96 2.86 3.02 1.98 2.80 1.40 61.53%
EY 34.74 33.75 35.00 33.10 50.40 35.68 71.53 -38.13%
DY 18.42 43.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.42 0.00 0.18 0.00 0.52 -3.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 28/08/06 30/05/06 28/02/06 03/01/06 29/08/05 -
Price 0.10 0.34 0.32 0.31 0.25 0.25 0.35 -
P/RPS 0.09 0.30 0.33 0.35 0.18 0.19 0.28 -52.97%
P/EPS 0.76 3.15 2.86 3.23 1.98 1.89 1.44 -34.61%
EY 132.00 31.76 35.00 30.97 50.40 52.80 69.48 53.21%
DY 70.00 41.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.44 0.42 0.00 0.18 0.00 0.54 -61.20%

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