[HOVID] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.81%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 169,686 161,728 172,510 175,914 172,022 171,364 164,808 1.95%
PBT 21,070 24,280 25,768 24,549 23,516 25,716 22,256 -3.57%
Tax -4,130 -5,260 -5,297 -5,272 -4,856 -5,592 -6,498 -26.01%
NP 16,940 19,020 20,471 19,277 18,660 20,124 15,758 4.92%
-
NP to SH 16,464 18,316 20,325 18,996 18,298 19,768 15,682 3.28%
-
Tax Rate 19.60% 21.66% 20.56% 21.48% 20.65% 21.75% 29.20% -
Total Cost 152,746 142,708 152,039 156,637 153,362 151,240 149,050 1.64%
-
Net Worth 157,322 160,341 155,132 120,680 115,887 111,309 106,652 29.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,817 - - - - - 8,602 74.16%
Div Payout % 120.37% - - - - - 54.85% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 157,322 160,341 155,132 120,680 115,887 111,309 106,652 29.49%
NOSH 762,222 763,166 761,198 761,871 762,416 760,307 761,262 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.98% 11.76% 11.87% 10.96% 10.85% 11.74% 9.56% -
ROE 10.47% 11.42% 13.10% 15.74% 15.79% 17.76% 14.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.26 21.19 22.66 23.09 22.56 22.54 21.65 1.86%
EPS 2.16 2.40 2.67 2.49 2.40 2.60 2.06 3.20%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 1.13 74.02%
NAPS 0.2064 0.2101 0.2038 0.1584 0.152 0.1464 0.1401 29.38%
Adjusted Per Share Value based on latest NOSH - 760,895
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.54 19.58 20.88 21.30 20.82 20.74 19.95 1.95%
EPS 1.99 2.22 2.46 2.30 2.22 2.39 1.90 3.12%
DPS 2.40 0.00 0.00 0.00 0.00 0.00 1.04 74.36%
NAPS 0.1904 0.1941 0.1878 0.1461 0.1403 0.1347 0.1291 29.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.34 0.295 0.23 0.235 0.26 0.20 0.22 -
P/RPS 1.53 1.39 1.01 1.02 1.15 0.89 1.02 30.94%
P/EPS 15.74 12.29 8.61 9.43 10.83 7.69 10.68 29.41%
EY 6.35 8.14 11.61 10.61 9.23 13.00 9.36 -22.73%
DY 7.65 0.00 0.00 0.00 0.00 0.00 5.14 30.26%
P/NAPS 1.65 1.40 1.13 1.48 1.71 1.37 1.57 3.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 -
Price 0.35 0.345 0.245 0.265 0.235 0.26 0.20 -
P/RPS 1.57 1.63 1.08 1.15 1.04 1.15 0.92 42.66%
P/EPS 16.20 14.38 9.18 10.63 9.79 10.00 9.71 40.53%
EY 6.17 6.96 10.90 9.41 10.21 10.00 10.30 -28.87%
DY 7.43 0.00 0.00 0.00 0.00 0.00 5.65 19.97%
P/NAPS 1.70 1.64 1.20 1.67 1.55 1.78 1.43 12.18%

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