[HOVID] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HOVID] HOVID BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.81%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 183,848 194,277 181,064 175,914 155,934 158,541 370,982 -11.03%
PBT 20,869 28,237 23,524 24,549 26,501 -614 34,716 -8.12%
Tax -5,045 -6,513 -5,236 -5,272 -5,572 -5,826 -6,630 -4.44%
NP 15,824 21,724 18,288 19,277 20,929 -6,441 28,085 -9.11%
-
NP to SH 15,573 21,874 17,849 18,996 20,589 -6,296 21,860 -5.49%
-
Tax Rate 24.17% 23.07% 22.26% 21.48% 21.03% - 19.10% -
Total Cost 168,024 172,553 162,776 156,637 135,005 164,982 342,897 -11.19%
-
Net Worth 188,469 167,646 161,176 120,680 104,594 97,257 173,100 1.42%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,004 10,174 18,254 - - - - -
Div Payout % 57.82% 46.51% 102.27% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 188,469 167,646 161,176 120,680 104,594 97,257 173,100 1.42%
NOSH 794,557 763,069 760,625 761,871 760,689 761,612 762,558 0.68%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.61% 11.18% 10.10% 10.96% 13.42% -4.06% 7.57% -
ROE 8.26% 13.05% 11.07% 15.74% 19.68% -6.47% 12.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.14 25.46 23.80 23.09 20.50 20.82 48.65 -11.63%
EPS 1.96 2.87 2.35 2.49 2.71 -0.83 2.87 -6.15%
DPS 1.13 1.33 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.2372 0.2197 0.2119 0.1584 0.1375 0.1277 0.227 0.73%
Adjusted Per Share Value based on latest NOSH - 760,895
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.26 23.52 21.92 21.30 18.88 19.19 44.91 -11.03%
EPS 1.89 2.65 2.16 2.30 2.49 -0.76 2.65 -5.47%
DPS 1.09 1.23 2.21 0.00 0.00 0.00 0.00 -
NAPS 0.2281 0.2029 0.1951 0.1461 0.1266 0.1177 0.2095 1.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.44 0.435 0.34 0.235 0.23 0.24 0.23 -
P/RPS 1.90 1.71 1.43 1.02 1.12 1.15 0.47 26.18%
P/EPS 22.45 15.17 14.49 9.43 8.50 -29.03 8.02 18.69%
EY 4.45 6.59 6.90 10.61 11.77 -3.44 12.46 -15.75%
DY 2.58 3.07 7.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.98 1.60 1.48 1.67 1.88 1.01 10.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 29/05/15 30/05/14 27/05/13 28/05/12 27/05/11 24/05/10 -
Price 0.40 0.48 0.365 0.265 0.21 0.23 0.20 -
P/RPS 1.73 1.89 1.53 1.15 1.02 1.10 0.41 27.09%
P/EPS 20.41 16.74 15.55 10.63 7.76 -27.82 6.98 19.56%
EY 4.90 5.97 6.43 9.41 12.89 -3.59 14.33 -16.36%
DY 2.83 2.78 6.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.18 1.72 1.67 1.53 1.80 0.88 11.47%

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