[HOVID] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 33.17%
YoY- -169.8%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 155,156 163,254 342,316 176,116 193,600 175,330 132,182 2.70%
PBT 29,668 -2,432 21,488 -22,534 24,982 33,338 20,206 6.60%
Tax -5,966 -5,238 -5,002 -2,004 -4,984 -5,530 -8,178 -5.11%
NP 23,702 -7,670 16,486 -24,538 19,998 27,808 12,028 11.96%
-
NP to SH 22,520 -7,884 14,936 -11,776 16,872 20,036 12,028 11.01%
-
Tax Rate 20.11% - 23.28% - 19.95% 16.59% 40.47% -
Total Cost 131,454 170,924 325,830 200,654 173,602 147,522 120,154 1.50%
-
Net Worth 102,024 97,640 163,914 145,900 139,763 118,394 134,599 -4.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 17,194 - - - - 10,625 - -
Div Payout % 76.35% - - - - 53.03% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 102,024 97,640 163,914 145,900 139,763 118,394 134,599 -4.51%
NOSH 760,810 758,076 762,040 764,675 759,999 151,787 95,460 41.31%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.28% -4.70% 4.82% -13.93% 10.33% 15.86% 9.10% -
ROE 22.07% -8.07% 9.11% -8.07% 12.07% 16.92% 8.94% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.39 21.54 44.92 23.03 25.47 115.51 138.47 -27.32%
EPS 2.96 -1.04 1.96 -1.54 2.22 13.20 12.60 -21.44%
DPS 2.26 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 0.1341 0.1288 0.2151 0.1908 0.1839 0.78 1.41 -32.42%
Adjusted Per Share Value based on latest NOSH - 780,526
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.78 19.76 41.44 21.32 23.44 21.22 16.00 2.70%
EPS 2.73 -0.95 1.81 -1.43 2.04 2.43 1.46 10.98%
DPS 2.08 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.1235 0.1182 0.1984 0.1766 0.1692 0.1433 0.1629 -4.50%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.25 0.17 0.24 0.16 0.35 0.38 0.25 -
P/RPS 1.23 0.79 0.53 0.69 1.37 0.33 0.18 37.73%
P/EPS 8.45 -16.35 12.24 -10.39 15.77 2.88 1.98 27.34%
EY 11.84 -6.12 8.17 -9.63 6.34 34.74 50.40 -21.44%
DY 9.04 0.00 0.00 0.00 0.00 18.42 0.00 -
P/NAPS 1.86 1.32 1.12 0.84 1.90 0.49 0.18 47.55%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 25/02/11 22/02/10 26/02/09 25/02/08 26/02/07 28/02/06 -
Price 0.25 0.20 0.24 0.14 0.27 0.10 0.25 -
P/RPS 1.23 0.93 0.53 0.61 1.06 0.09 0.18 37.73%
P/EPS 8.45 -19.23 12.24 -9.09 12.16 0.76 1.98 27.34%
EY 11.84 -5.20 8.17 -11.00 8.22 132.00 50.40 -21.44%
DY 9.04 0.00 0.00 0.00 0.00 70.00 0.00 -
P/NAPS 1.86 1.55 1.12 0.73 1.47 0.13 0.18 47.55%

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