Stock Analysis: on historical financial result & stock valuation. Bursa Malaysia: Hovid

1. Hovid Berhad (Bursa 7213)
Investment Analysis
• Growth & Profitability
• Operations & Cash Flow
• Risk and Gearing
• Valuations
Chen Tong
www.financialplanningmalaysia.com

2. • 5% YOY revenue growth since 2013
• 10% YOY net profit YOY growth
• Moderate growth before GST era
• Key risk: contraction in Q2 of
calendar year 2015 post GST
• Financial year end is 30 June 2015
• Par value at RM0.10
• RM21 million net profit FYE June 2015
• * YOY stands for year over year
249
365
153
164
173
184 188
(7) (6)
16
20 18
21
37
14
29
13
22 23
(10)
10
30
50
70
90
0
50
100
150
200
250
300
350
400
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Revenue
Millions Growth Trend
Revenue PAT Net cash fr op.
-58%
7% 5% 6% 3%
-93%
-358%
26%
-8%
16%
-61%
101%
-56%
69% 8%
-400%
-300%
-200%
-100%
0%
100%
200%
FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Growth Rates
Revenue Growth PAT Growth Cash fr Op Growth

3. • Profit margin within healthy
range of 10% - 12%
• Good profit margin for a listed
company
5.2%
29.2%
22.9%
26.2%
22.9%
36.0%
37.4%
66.7%
64.8%
66.2%
64.2% 64.2%
9.6%
11.5%
10.0% 11.2%
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
70.0%
80.0%
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Profitability
Eff. tax rate Gross Profit Margin Net profit margin

4. 3. Operations
• Management of working is okay.
• Inventory is high though consistent (5
– 6 months turnover).
• Debtors is well managed. Payment to
creditors seems long though.
• A low & consistent IDLC usually
represent well-managed operations
• Consistent IDLC indicates a real &
authentic net profit number (real cash
generated)
70 48 38 45 38 40 51
164
83 24 30
26
26 27
(66) (67)
(25) (34) (27) (25)
(30)
168
64
36 40 37 42 47
(100)
(50)
0
50
100
150
200
250
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Inventory, debtors & creditors
(MYR 'million)
Trade debtors Inventory Trade creditors IDLC
377
133
169
187
165
147 146
102
48
90
100
80 81
98
151
106
180
215
171
137
165
246
64
86 90
77 84 91
0
50
100
150
200
250
300
350
400
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
TurnoverinDays
Inventory, debtors & creditor turnover (days)
Inventory Turnover Debtor Turnover Creditor Turnover IDLC Turnover

5. • Operations generated cash
flow
• In 2015, cash generated from
operations is RM23 million
• Net proceed from buy & sell
of investments is RM8
million
• RM32 million used on capital
expenditure
• RM8 million paid as dividend
29
13
22 23
(5) (6) (9)
(32)
0
0
(11)
(8)
0
0
0
8
7
(35) (8)
10
(50)
(40)
(30)
(20)
(10)
0
10
20
30
40
50
FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Source & Application of Cash
Net cash fr op. Capex Dividend Paid Investment Net Cash/ Debt Movement

6. • Net cash is RM6 million
• EDR with 100% equity 0%
net debt. (Gearing is 0)
• No borrowing risk. Can ride
through bad time.
156
102 100 107
153 161 184
29%
23%
84%
80%
100% 100% 100%
71%
77%
16%
20%
0% 0% 0%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
(500)
(400)
(300)
(200)
(100)
0
100
200
300
FYE 2009FYE 2010FYE 2011FYE 2012FYE 2013FYE 2014FYE 2015
MillionsEquity Debt Ratio
S/hs’ equity Net Debt Equity % Debt %
23
27
23 23
(37)
(8)
(4)
(8)
(12)
(10)
(2)
(9)
(26)
9
17
6
(60)
(50)
(40)
(30)
(20)
(10)
0
10
20
30
40
FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Cash, Equivalent & Borrowings
ST Investment Deposit & Cash ST Borrowings LT Borrowings Net Cash Equivalent

7. • 2015 price ranged
between RM0.57 &
RM0.32 where PERs are
between 20x & 11x
• This graph gives a good
gauge on price range
0.31
0.28
0.29
0.28
0.39
0.57
0.21
0.12
0.18 0.20
0.23
0.32
0.26
0.20
0.24 0.24
0.31
0.44
0.18
0.23
0.22
0.23
0.37
0.49
0.13
0.13 0.14
0.20
0.21
0.24
-
0.10
0.20
0.30
0.40
0.50
0.60
FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Share Price
Highest price Lowest price Average price Closing price NA/share

8. • With growth, 13x – 14x is a fair PER in this
market conditions
• A better EPS is expected in the future
• At RM0.44, the dividend yield is 3.2% which is
mediocre. DPS’s YOY growth is 2% since 2013
- -
14.1
10.6
16.2
20.4
- -
8.7
7.5
9.5
11.4
- -
11.4
9.1
12.9
15.9
- -
10.4
8.9
15.6
17.7
0.1000
0.1200
0.1400
0.1600
0.1800
0.2000
0.2200
0.2400
-
5.0
10.0
15.0
20.0
25.0
FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
EPS
PE Ratio
High PE Low PE Avg PE PER EPS
4.7%
2.6%
2.4%
0.0% 0.0% 0.0%
6.7%
4.4%
4.3%
0.0% 0.0% 0.0%
5.5%
3.3%
3.1%
0.00% 0.00% 0.00%
5.65%
2.70% 2.76%
0.0130 0.0100 0.0135
0.0000
0.0500
0.1000
0.1500
0.2000
0.2500
0.3000
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
DPS
Dividend Yield
Low DY High DY Avg DY Div Yield DPS

9. • Fair price range between 0.37 – 0.46.
Lower is bargain.
• Dividend yield 3.0% & above which
is not really attractive in current
market conditions
• Current price is at fair value
• Wait for a while
Notes:
• Report dated 19 Sep 2015 (Share Price RM0.44)
• Financial year end is 30 June 2015
• Par value at RM0.10
• Valuation is subjective. It changes with new
information, i.e. announcements, quarterly report,
conversion of warrants
http://stockinvesting.financialplanningmalaysia.com/
* Dividend Growth model with dividend growth at 2%
** Based on fair price in normal market conditions when PE is 15
F'cast
EPS
F'cast
DPS
Est
Growth
Fair price
@ PE 15
0.0321 0.0138 2.0% 0.48
Date: 19/9/2015
Price Price
(MYR) PE Ratio
Dividend
Yield
Dividend
return *
Capital
gain **
0.55 17.1 2.5% 4.5% -12.4%
High 0.52 16.2 2.6% 4.6% -7.3%
0.49 15.2 2.8% 4.8% -1.6%
0.46 14.3 3.0% 5.0% 4.8%
Fair 0.43 13.4 3.2% 5.2% 12.1%
0.40 12.4 3.4% 5.4% 20.5%
0.37 11.5 3.7% 5.7% 30.3%
Bargain 0.34 10.6 4.1% 6.1% 41.8%
0.31 9.6 4.4% 6.4% 55.5%
0.28 8.7 4.9% 6.9% 72.1%
0.25 7.8 5.5% 7.5% 92.8%
0.22 6.8 6.3% 8.3% 119.1%