[HOVID] YoY Cumulative 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- -33.67%
YoY- -169.8%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 77,578 81,627 171,158 88,058 96,800 87,665 66,091 2.70%
PBT 14,834 -1,216 10,744 -11,267 12,491 16,669 10,103 6.60%
Tax -2,983 -2,619 -2,501 -1,002 -2,492 -2,765 -4,089 -5.11%
NP 11,851 -3,835 8,243 -12,269 9,999 13,904 6,014 11.96%
-
NP to SH 11,260 -3,942 7,468 -5,888 8,436 10,018 6,014 11.01%
-
Tax Rate 20.11% - 23.28% - 19.95% 16.59% 40.47% -
Total Cost 65,727 85,462 162,915 100,327 86,801 73,761 60,077 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 8,597 - - - - 5,312 - -
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 11.04% -4.04% 4.56% -4.04% 6.04% 8.46% 4.47% -
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 10.20 10.77 22.46 11.52 12.74 57.75 69.23 -27.31%
EPS 1.48 -0.52 0.98 -0.77 1.11 6.60 6.30 -21.44%
DPS 1.13 0.00 0.00 0.00 0.00 3.50 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 9.39 9.88 20.72 10.66 11.72 10.61 8.00 2.70%
EPS 1.36 -0.48 0.90 -0.71 1.02 1.21 0.73 10.92%
DPS 1.04 0.00 0.00 0.00 0.00 0.64 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 2.45 1.58 1.07 1.39 2.75 0.66 0.36 37.64%
P/EPS 16.89 -32.69 24.49 -20.78 31.53 5.76 3.97 27.27%
EY 5.92 -3.06 4.08 -4.81 3.17 17.37 25.20 -21.44%
DY 4.52 0.00 0.00 0.00 0.00 9.21 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 2.45 1.86 1.07 1.22 2.12 0.17 0.36 37.64%
P/EPS 16.89 -38.46 24.49 -18.18 24.32 1.52 3.97 27.27%
EY 5.92 -2.60 4.08 -5.50 4.11 66.00 25.20 -21.44%
DY 4.52 0.00 0.00 0.00 0.00 35.00 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