[HOVID] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock

[HOVID] HOVID BHD

Announcement Date

24-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 14.51%

YoY- -28.81%

Quarter Report

Hovid Bhd Q3 2016.pdf

Latest QR

Upcoming QR

HOVID's Result

HOVID's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	93,476	44,139	189,026	137,886	96,993	41,049	188,406	-37.19%
YoY %	111.78%	-76.65%	37.09%	42.16%	136.29%	-78.21%	-	-
Horiz. %	49.61%	23.43%	100.33%	73.19%	51.48%	21.79%	100.00%	-
PBT	11,212	5,141	22,694	15,652	13,661	7,637	27,039	-44.24%
YoY %	118.09%	-77.35%	44.99%	14.57%	78.88%	-71.76%	-	-
Horiz. %	41.47%	19.01%	83.93%	57.89%	50.52%	28.24%	100.00%	-
Tax	-2,031	-1,015	-4,544	-3,784	-3,396	-1,538	-6,154	-52.08%
YoY %	-100.10%	77.66%	-20.08%	-11.43%	-120.81%	75.01%	-	-
Horiz. %	33.00%	16.49%	73.84%	61.49%	55.18%	24.99%	100.00%	-
NP	9,181	4,126	18,150	11,868	10,265	6,099	20,885	-42.04%
YoY %	122.52%	-77.27%	52.93%	15.62%	68.31%	-70.80%	-	-
Horiz. %	43.96%	19.76%	86.90%	56.83%	49.15%	29.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,970	4,049	17,896	11,680	10,200	6,154	20,909	-42.97%
YoY %	121.54%	-77.37%	53.22%	14.51%	65.75%	-70.57%	-	-
Horiz. %	42.90%	19.36%	85.59%	55.86%	48.78%	29.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	19.74%	20.02%	24.18%	24.86%	20.14%	22.76%	-
YoY %	-8.26%	-1.40%	-17.20%	-2.74%	23.44%	-11.51%	-	-
Horiz. %	79.57%	86.73%	87.96%	106.24%	109.23%	88.49%	100.00%	-
Total Cost	84,295	40,013	170,876	126,018	86,728	34,950	167,521	-36.60%
YoY %	110.67%	-76.58%	35.60%	45.30%	148.15%	-79.14%	-	-
Horiz. %	50.32%	23.89%	102.00%	75.23%	51.77%	20.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,962	205,041	197,734	188,469	185,326	187,891	179,974	9.71%
YoY %	0.94%	3.70%	4.92%	1.70%	-1.37%	4.40%	-	-
Horiz. %	115.00%	113.93%	109.87%	104.72%	102.97%	104.40%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	4,077	4,049	6,790	6,753	6,669	6,621	7,655	-34.16%
YoY %	0.69%	-40.37%	0.55%	1.26%	0.72%	-13.51%	-	-
Horiz. %	53.26%	52.89%	88.70%	88.22%	87.12%	86.49%	100.00%	-
Div Payout %	45.45%	100.00%	37.95%	57.82%	65.38%	107.59%	36.61%	-
YoY %	-54.55%	163.50%	-34.37%	-11.56%	-39.23%	193.88%	-	-
Horiz. %	124.15%	273.15%	103.66%	157.93%	178.59%	293.88%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	206,962	205,041	197,734	188,469	185,326	187,891	179,974	9.71%
YoY %	0.94%	3.70%	4.92%	1.70%	-1.37%	4.40%	-	-
Horiz. %	115.00%	113.93%	109.87%	104.72%	102.97%	104.40%	100.00%	-
NOSH	815,454	809,800	798,928	794,557	784,615	778,987	765,523	4.28%
YoY %	0.70%	1.36%	0.55%	1.27%	0.72%	1.76%	-	-
Horiz. %	106.52%	105.78%	104.36%	103.79%	102.49%	101.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.82%	9.35%	9.60%	8.61%	10.58%	14.86%	11.09%	-
YoY %	5.03%	-2.60%	11.50%	-18.62%	-28.80%	33.99%	-	-
Horiz. %	88.55%	84.31%	86.56%	77.64%	95.40%	133.99%	100.00%	-
ROE	4.33%	1.97%	9.05%	6.20%	5.50%	3.28%	11.62%	-
YoY %	119.80%	-78.23%	45.97%	12.73%	67.68%	-71.77%	-	-
Horiz. %	37.26%	16.95%	77.88%	53.36%	47.33%	28.23%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	11.46	5.45	23.66	17.35	12.36	5.27	24.61	-39.78%
YoY %	110.28%	-76.97%	36.37%	40.37%	134.54%	-78.59%	-	-
Horiz. %	46.57%	22.15%	96.14%	70.50%	50.22%	21.41%	100.00%	-
EPS	1.10	0.50	2.24	1.47	1.30	0.79	2.73	-45.29%
YoY %	120.00%	-77.68%	52.38%	13.08%	64.56%	-71.06%	-	-
Horiz. %	40.29%	18.32%	82.05%	53.85%	47.62%	28.94%	100.00%	-
DPS	0.50	0.50	0.85	0.85	0.85	0.85	1.00	-36.87%
YoY %	0.00%	-41.18%	0.00%	0.00%	0.00%	-15.00%	-	-
Horiz. %	50.00%	50.00%	85.00%	85.00%	85.00%	85.00%	100.00%	-
NAPS	0.2538	0.2532	0.2475	0.2372	0.2362	0.2412	0.2351	5.21%
YoY %	0.24%	2.30%	4.34%	0.42%	-2.07%	2.59%	-	-
Horiz. %	107.95%	107.70%	105.27%	100.89%	100.47%	102.59%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 822,222
RPS	11.32	5.34	22.88	16.69	11.74	4.97	22.81	-37.18%
YoY %	111.99%	-76.66%	37.09%	42.16%	136.22%	-78.21%	-	-
Horiz. %	49.63%	23.41%	100.31%	73.17%	51.47%	21.79%	100.00%	-
EPS	1.09	0.49	2.17	1.41	1.23	0.74	2.53	-42.81%
YoY %	122.45%	-77.42%	53.90%	14.63%	66.22%	-70.75%	-	-
Horiz. %	43.08%	19.37%	85.77%	55.73%	48.62%	29.25%	100.00%	-
DPS	0.49	0.49	0.82	0.82	0.81	0.80	0.93	-34.63%
YoY %	0.00%	-40.24%	0.00%	1.23%	1.25%	-13.98%	-	-
Horiz. %	52.69%	52.69%	88.17%	88.17%	87.10%	86.02%	100.00%	-
NAPS	0.2505	0.2482	0.2394	0.2281	0.2243	0.2274	0.2179	9.69%
YoY %	0.93%	3.68%	4.95%	1.69%	-1.36%	4.36%	-	-
Horiz. %	114.96%	113.91%	109.87%	104.68%	102.94%	104.36%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	0.34	0.375	0.385	0.44	0.465	0.435	0.49	-
P/RPS	2.97	6.88	1.63	2.54	3.76	8.26	1.99	30.43%
YoY %	-56.83%	322.09%	-35.83%	-32.45%	-54.48%	315.08%	-	-
Horiz. %	149.25%	345.73%	81.91%	127.64%	188.94%	415.08%	100.00%	-
P/EPS	30.91	75.00	17.19	29.93	35.77	55.06	17.94	43.48%
YoY %	-58.79%	336.30%	-42.57%	-16.33%	-35.03%	206.91%	-	-
Horiz. %	172.30%	418.06%	95.82%	166.83%	199.39%	306.91%	100.00%	-
EY	3.24	1.33	5.82	3.34	2.80	1.82	5.57	-30.20%
YoY %	143.61%	-77.15%	74.25%	19.29%	53.85%	-67.32%	-	-
Horiz. %	58.17%	23.88%	104.49%	59.96%	50.27%	32.68%	100.00%	-
DY	1.47	1.33	2.21	1.93	1.83	1.95	2.04	-19.54%
YoY %	10.53%	-39.82%	14.51%	5.46%	-6.15%	-4.41%	-	-
Horiz. %	72.06%	65.20%	108.33%	94.61%	89.71%	95.59%	100.00%	-
P/NAPS	1.34	1.48	1.56	1.85	1.97	1.80	2.08	-25.30%
YoY %	-9.46%	-5.13%	-15.68%	-6.09%	9.44%	-13.46%	-	-
Horiz. %	64.42%	71.15%	75.00%	88.94%	94.71%	86.54%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	22/11/16	30/08/16	24/05/16	18/02/16	26/11/15	28/08/15	-
Price	0.315	0.37	0.39	0.40	0.46	0.49	0.42	-
P/RPS	2.75	6.79	1.65	2.30	3.72	9.30	1.71	37.06%
YoY %	-59.50%	311.52%	-28.26%	-38.17%	-60.00%	443.86%	-	-
Horiz. %	160.82%	397.08%	96.49%	134.50%	217.54%	543.86%	100.00%	-
P/EPS	28.64	74.00	17.41	27.21	35.38	62.03	15.38	51.07%
YoY %	-61.30%	325.04%	-36.02%	-23.09%	-42.96%	303.32%	-	-
Horiz. %	186.22%	481.14%	113.20%	176.92%	230.04%	403.32%	100.00%	-
EY	3.49	1.35	5.74	3.68	2.83	1.61	6.50	-33.81%
YoY %	158.52%	-76.48%	55.98%	30.04%	75.78%	-75.23%	-	-
Horiz. %	53.69%	20.77%	88.31%	56.62%	43.54%	24.77%	100.00%	-
DY	1.59	1.35	2.18	2.13	1.85	1.73	2.38	-23.48%
YoY %	17.78%	-38.07%	2.35%	15.14%	6.94%	-27.31%	-	-
Horiz. %	66.81%	56.72%	91.60%	89.50%	77.73%	72.69%	100.00%	-
P/NAPS	1.24	1.46	1.58	1.69	1.95	2.03	1.79	-21.62%
YoY %	-15.07%	-7.59%	-6.51%	-13.33%	-3.94%	13.41%	-	-
Horiz. %	69.27%	81.56%	88.27%	94.41%	108.94%	113.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos