[HOVID] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[HOVID] HOVID BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 42.66%
YoY- 29.61%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 135,798 84,843 40,432 172,510 131,936 86,011 42,841 115.93%
PBT 17,643 10,535 6,070 25,768 18,412 11,758 6,429 96.13%
Tax -3,927 -2,065 -1,315 -5,297 -3,954 -2,428 -1,398 99.20%
NP 13,716 8,470 4,755 20,471 14,458 9,330 5,031 95.27%
-
NP to SH 13,387 8,232 4,579 20,325 14,247 9,149 4,942 94.43%
-
Tax Rate 22.26% 19.60% 21.66% 20.56% 21.48% 20.65% 21.75% -
Total Cost 122,082 76,373 35,677 152,039 117,478 76,681 37,810 118.61%
-
Net Worth 161,176 157,322 160,341 155,132 120,680 115,887 111,309 28.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 13,691 9,908 - - - - - -
Div Payout % 102.27% 120.37% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 161,176 157,322 160,341 155,132 120,680 115,887 111,309 28.02%
NOSH 760,625 762,222 763,166 761,198 761,871 762,416 760,307 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.10% 9.98% 11.76% 11.87% 10.96% 10.85% 11.74% -
ROE 8.31% 5.23% 2.86% 13.10% 11.81% 7.89% 4.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.85 11.13 5.30 22.66 17.32 11.28 5.63 115.96%
EPS 1.76 1.08 0.60 2.67 1.87 1.20 0.65 94.38%
DPS 1.80 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.2064 0.2101 0.2038 0.1584 0.152 0.1464 27.98%
Adjusted Per Share Value based on latest NOSH - 759,624
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.44 10.27 4.89 20.88 15.97 10.41 5.19 115.83%
EPS 1.62 1.00 0.55 2.46 1.72 1.11 0.60 94.01%
DPS 1.66 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1951 0.1904 0.1941 0.1878 0.1461 0.1403 0.1347 28.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.34 0.34 0.295 0.23 0.235 0.26 0.20 -
P/RPS 1.90 3.05 5.57 1.01 1.36 2.30 3.55 -34.10%
P/EPS 19.32 31.48 49.17 8.61 12.57 21.67 30.77 -26.69%
EY 5.18 3.18 2.03 11.61 7.96 4.62 3.25 36.48%
DY 5.29 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.65 1.40 1.13 1.48 1.71 1.37 10.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 -
Price 0.365 0.35 0.345 0.245 0.265 0.235 0.26 -
P/RPS 2.04 3.14 6.51 1.08 1.53 2.08 4.61 -41.95%
P/EPS 20.74 32.41 57.50 9.18 14.17 19.58 40.00 -35.48%
EY 4.82 3.09 1.74 10.90 7.06 5.11 2.50 54.96%
DY 4.93 3.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.70 1.64 1.20 1.67 1.55 1.78 -2.26%

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