[HOVID] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -10.11%
YoY- -10.02%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 186,952 193,986 194,110 169,686 172,022 155,156 163,254 2.28%
PBT 22,424 27,322 27,408 21,070 23,516 29,668 -2,432 -
Tax -4,062 -6,792 -6,920 -4,130 -4,856 -5,966 -5,238 -4.14%
NP 18,362 20,530 20,488 16,940 18,660 23,702 -7,670 -
-
NP to SH 17,940 20,400 20,752 16,464 18,298 22,520 -7,884 -
-
Tax Rate 18.11% 24.86% 25.25% 19.60% 20.65% 20.11% - -
Total Cost 168,590 173,456 173,622 152,746 153,362 131,454 170,924 -0.22%
-
Net Worth 206,962 185,326 165,634 157,322 115,887 102,024 97,640 13.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,154 13,338 7,629 19,817 - 17,194 - -
Div Payout % 45.45% 65.38% 36.76% 120.37% - 76.35% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 206,962 185,326 165,634 157,322 115,887 102,024 97,640 13.32%
NOSH 815,454 784,615 762,941 762,222 762,416 760,810 758,076 1.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.82% 10.58% 10.55% 9.98% 10.85% 15.28% -4.70% -
ROE 8.67% 11.01% 12.53% 10.47% 15.79% 22.07% -8.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.93 24.72 25.44 22.26 22.56 20.39 21.54 1.04%
EPS 2.20 2.60 2.72 2.16 2.40 2.96 -1.04 -
DPS 1.00 1.70 1.00 2.60 0.00 2.26 0.00 -
NAPS 0.2538 0.2362 0.2171 0.2064 0.152 0.1341 0.1288 11.95%
Adjusted Per Share Value based on latest NOSH - 761,041
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.63 23.48 23.50 20.54 20.82 18.78 19.76 2.28%
EPS 2.17 2.47 2.51 1.99 2.22 2.73 -0.95 -
DPS 0.99 1.61 0.92 2.40 0.00 2.08 0.00 -
NAPS 0.2505 0.2243 0.2005 0.1904 0.1403 0.1235 0.1182 13.32%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.34 0.465 0.35 0.34 0.26 0.25 0.17 -
P/RPS 1.48 1.88 1.38 1.53 1.15 1.23 0.79 11.01%
P/EPS 15.45 17.88 12.87 15.74 10.83 8.45 -16.35 -
EY 6.47 5.59 7.77 6.35 9.23 11.84 -6.12 -
DY 2.94 3.66 2.86 7.65 0.00 9.04 0.00 -
P/NAPS 1.34 1.97 1.61 1.65 1.71 1.86 1.32 0.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 18/02/16 25/02/15 24/02/14 18/02/13 20/02/12 25/02/11 -
Price 0.315 0.46 0.445 0.35 0.235 0.25 0.20 -
P/RPS 1.37 1.86 1.75 1.57 1.04 1.23 0.93 6.66%
P/EPS 14.32 17.69 16.36 16.20 9.79 8.45 -19.23 -
EY 6.98 5.65 6.11 6.17 10.21 11.84 -5.20 -
DY 3.17 3.70 2.25 7.43 0.00 9.04 0.00 -
P/NAPS 1.24 1.95 2.05 1.70 1.55 1.86 1.55 -3.64%

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