[HOVID] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -77.47%
YoY- -7.35%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 183,542 135,798 84,843 40,432 172,510 131,936 86,011 65.98%
PBT 24,809 17,643 10,535 6,070 25,768 18,412 11,758 64.73%
Tax -6,507 -3,927 -2,065 -1,315 -5,297 -3,954 -2,428 93.28%
NP 18,302 13,716 8,470 4,755 20,471 14,458 9,330 56.89%
-
NP to SH 18,084 13,387 8,232 4,579 20,325 14,247 9,149 57.69%
-
Tax Rate 26.23% 22.26% 19.60% 21.66% 20.56% 21.48% 20.65% -
Total Cost 165,240 122,082 76,373 35,677 152,039 117,478 76,681 67.06%
-
Net Worth 160,985 161,176 157,322 160,341 155,132 120,680 115,887 24.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,733 13,691 9,908 - - - - -
Div Payout % 75.94% 102.27% 120.37% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 160,985 161,176 157,322 160,341 155,132 120,680 115,887 24.57%
NOSH 762,966 760,625 762,222 763,166 761,198 761,871 762,416 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.97% 10.10% 9.98% 11.76% 11.87% 10.96% 10.85% -
ROE 11.23% 8.31% 5.23% 2.86% 13.10% 11.81% 7.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.06 17.85 11.13 5.30 22.66 17.32 11.28 65.93%
EPS 2.37 1.76 1.08 0.60 2.67 1.87 1.20 57.61%
DPS 1.80 1.80 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2119 0.2064 0.2101 0.2038 0.1584 0.152 24.51%
Adjusted Per Share Value based on latest NOSH - 763,166
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.22 16.44 10.27 4.89 20.88 15.97 10.41 66.00%
EPS 2.19 1.62 1.00 0.55 2.46 1.72 1.11 57.50%
DPS 1.66 1.66 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.1951 0.1904 0.1941 0.1878 0.1461 0.1403 24.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.37 0.34 0.34 0.295 0.23 0.235 0.26 -
P/RPS 1.54 1.90 3.05 5.57 1.01 1.36 2.30 -23.52%
P/EPS 15.61 19.32 31.48 49.17 8.61 12.57 21.67 -19.69%
EY 6.41 5.18 3.18 2.03 11.61 7.96 4.62 24.47%
DY 4.86 5.29 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.60 1.65 1.40 1.13 1.48 1.71 1.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 24/02/14 25/11/13 30/08/13 27/05/13 18/02/13 -
Price 0.42 0.365 0.35 0.345 0.245 0.265 0.235 -
P/RPS 1.75 2.04 3.14 6.51 1.08 1.53 2.08 -10.90%
P/EPS 17.72 20.74 32.41 57.50 9.18 14.17 19.58 -6.45%
EY 5.64 4.82 3.09 1.74 10.90 7.06 5.11 6.81%
DY 4.29 4.93 3.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.72 1.70 1.64 1.20 1.67 1.55 18.18%

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