[HOVID] YoY TTM 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- -2.78%
YoY- 43.0%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 185,509 188,344 195,754 171,342 173,241 149,407 275,101 -6.35%
PBT 20,245 26,996 27,978 24,543 19,180 13,879 -109,636 -
Tax -3,179 -6,090 -7,902 -4,934 -5,943 -4,310 4,961 -
NP 17,066 20,906 20,076 19,609 13,237 9,569 -104,675 -
-
NP to SH 16,666 20,733 20,228 19,406 13,571 9,151 -65,362 -
-
Tax Rate 15.70% 22.56% 28.24% 20.10% 30.99% 31.05% - -
Total Cost 168,443 167,438 175,678 151,733 160,004 139,838 379,776 -12.66%
-
Net Worth 208,158 187,385 165,249 157,079 116,266 102,296 99,582 13.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,099 10,437 7,612 9,893 - 8,620 - -
Div Payout % 24.59% 50.34% 37.63% 50.98% - 94.20% - -
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 208,158 187,385 165,249 157,079 116,266 102,296 99,582 13.06%
NOSH 820,166 793,333 761,166 761,041 764,909 762,836 773,157 0.98%
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 9.20% 11.10% 10.26% 11.44% 7.64% 6.40% -38.05% -
ROE 8.01% 11.06% 12.24% 12.35% 11.67% 8.95% -65.64% -
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 22.62 23.74 25.72 22.51 22.65 19.59 35.58 -7.26%
EPS 2.03 2.61 2.66 2.55 1.77 1.20 -8.45 -
DPS 0.50 1.32 1.00 1.30 0.00 1.13 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 22.46 22.80 23.70 20.74 20.97 18.09 33.30 -6.34%
EPS 2.02 2.51 2.45 2.35 1.64 1.11 -7.91 -
DPS 0.50 1.26 0.92 1.20 0.00 1.04 0.00 -
NAPS 0.252 0.2268 0.20 0.1901 0.1407 0.1238 0.1205 13.07%
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 1.50 1.96 1.36 1.51 1.15 1.28 0.48 20.89%
P/EPS 16.73 17.79 13.17 13.33 14.65 20.84 -2.01 -
EY 5.98 5.62 7.59 7.50 6.82 4.80 -49.73 -
DY 1.47 2.83 2.86 3.82 0.00 4.52 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 1.39 1.94 1.73 1.55 1.04 1.28 0.56 16.34%
P/EPS 15.50 17.60 16.75 13.73 13.25 20.84 -2.37 -
EY 6.45 5.68 5.97 7.29 7.55 4.80 -42.27 -
DY 1.59 2.86 2.25 3.71 0.00 4.52 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