[HOVID] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[HOVID] HOVID BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -67.88%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 188,406 145,708 97,055 48,910 183,542 135,798 84,843 70.45%
PBT 27,039 21,178 13,704 7,657 24,809 17,643 10,535 87.78%
Tax -6,154 -4,885 -3,460 -1,926 -6,507 -3,927 -2,065 107.50%
NP 20,885 16,293 10,244 5,731 18,302 13,716 8,470 82.81%
-
NP to SH 20,909 16,406 10,376 5,809 18,084 13,387 8,232 86.47%
-
Tax Rate 22.76% 23.07% 25.25% 25.15% 26.23% 22.26% 19.60% -
Total Cost 167,521 129,415 86,811 43,179 165,240 122,082 76,373 69.06%
-
Net Worth 179,974 167,646 165,634 162,651 160,985 161,176 157,322 9.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,655 7,630 3,814 3,821 13,733 13,691 9,908 -15.84%
Div Payout % 36.61% 46.51% 36.76% 65.79% 75.94% 102.27% 120.37% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 179,974 167,646 165,634 162,651 160,985 161,176 157,322 9.40%
NOSH 765,523 763,069 762,941 764,342 762,966 760,625 762,222 0.28%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.09% 11.18% 10.55% 11.72% 9.97% 10.10% 9.98% -
ROE 11.62% 9.79% 6.26% 3.57% 11.23% 8.31% 5.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.61 19.09 12.72 6.40 24.06 17.85 11.13 69.97%
EPS 2.73 2.15 1.36 0.76 2.37 1.76 1.08 85.87%
DPS 1.00 1.00 0.50 0.50 1.80 1.80 1.30 -16.08%
NAPS 0.2351 0.2197 0.2171 0.2128 0.211 0.2119 0.2064 9.09%
Adjusted Per Share Value based on latest NOSH - 764,342
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.81 17.64 11.75 5.92 22.22 16.44 10.27 70.47%
EPS 2.53 1.99 1.26 0.70 2.19 1.62 1.00 85.98%
DPS 0.93 0.92 0.46 0.46 1.66 1.66 1.20 -15.66%
NAPS 0.2179 0.2029 0.2005 0.1969 0.1949 0.1951 0.1904 9.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.49 0.435 0.35 0.40 0.37 0.34 0.34 -
P/RPS 1.99 2.28 2.75 6.25 1.54 1.90 3.05 -24.83%
P/EPS 17.94 20.23 25.74 52.63 15.61 19.32 31.48 -31.33%
EY 5.57 4.94 3.89 1.90 6.41 5.18 3.18 45.45%
DY 2.04 2.30 1.43 1.25 4.86 5.29 3.82 -34.25%
P/NAPS 2.08 1.98 1.61 1.88 1.75 1.60 1.65 16.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 25/02/15 25/11/14 26/08/14 30/05/14 24/02/14 -
Price 0.42 0.48 0.445 0.375 0.42 0.365 0.35 -
P/RPS 1.71 2.51 3.50 5.86 1.75 2.04 3.14 -33.38%
P/EPS 15.38 22.33 32.72 49.34 17.72 20.74 32.41 -39.24%
EY 6.50 4.48 3.06 2.03 5.64 4.82 3.09 64.39%
DY 2.38 2.08 1.12 1.33 4.29 4.93 3.71 -25.67%
P/NAPS 1.79 2.18 2.05 1.76 1.99 1.72 1.70 3.50%

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