[HOVID] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 85.13%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,432 172,510 131,936 86,011 42,841 164,808 116,951 -50.70%
PBT 6,070 25,768 18,412 11,758 6,429 22,256 19,876 -54.61%
Tax -1,315 -5,297 -3,954 -2,428 -1,398 -6,498 -4,179 -53.70%
NP 4,755 20,471 14,458 9,330 5,031 15,758 15,697 -54.86%
-
NP to SH 4,579 20,325 14,247 9,149 4,942 15,682 15,442 -55.49%
-
Tax Rate 21.66% 20.56% 21.48% 20.65% 21.75% 29.20% 21.03% -
Total Cost 35,677 152,039 117,478 76,681 37,810 149,050 101,254 -50.08%
-
Net Worth 160,341 155,132 120,680 115,887 111,309 106,652 104,594 32.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 8,602 - -
Div Payout % - - - - - 54.85% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 160,341 155,132 120,680 115,887 111,309 106,652 104,594 32.91%
NOSH 763,166 761,198 761,871 762,416 760,307 761,262 760,689 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.76% 11.87% 10.96% 10.85% 11.74% 9.56% 13.42% -
ROE 2.86% 13.10% 11.81% 7.89% 4.44% 14.70% 14.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.30 22.66 17.32 11.28 5.63 21.65 15.37 -50.79%
EPS 0.60 2.67 1.87 1.20 0.65 2.06 2.03 -55.59%
DPS 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
NAPS 0.2101 0.2038 0.1584 0.152 0.1464 0.1401 0.1375 32.62%
Adjusted Per Share Value based on latest NOSH - 764,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.89 20.88 15.97 10.41 5.19 19.95 14.16 -50.74%
EPS 0.55 2.46 1.72 1.11 0.60 1.90 1.87 -55.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.1941 0.1878 0.1461 0.1403 0.1347 0.1291 0.1266 32.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.23 0.235 0.26 0.20 0.22 0.23 -
P/RPS 5.57 1.01 1.36 2.30 3.55 1.02 1.50 139.60%
P/EPS 49.17 8.61 12.57 21.67 30.77 10.68 11.33 165.82%
EY 2.03 11.61 7.96 4.62 3.25 9.36 8.83 -62.43%
DY 0.00 0.00 0.00 0.00 0.00 5.14 0.00 -
P/NAPS 1.40 1.13 1.48 1.71 1.37 1.57 1.67 -11.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 27/05/13 18/02/13 26/11/12 29/08/12 28/05/12 -
Price 0.345 0.245 0.265 0.235 0.26 0.20 0.21 -
P/RPS 6.51 1.08 1.53 2.08 4.61 0.92 1.37 182.37%
P/EPS 57.50 9.18 14.17 19.58 40.00 9.71 10.34 213.55%
EY 1.74 10.90 7.06 5.11 2.50 10.30 9.67 -68.09%
DY 0.00 0.00 0.00 0.00 0.00 5.65 0.00 -
P/NAPS 1.64 1.20 1.67 1.55 1.78 1.43 1.53 4.73%

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