Highlights

[HOOVER] YoY Annual (Unaudited) Result on 2011-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend YoY -     -60.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 45,062 36,435 38,473 42,137 50,241 48,749 34,107 4.75%
  YoY % 23.68% -5.30% -8.70% -16.13% 3.06% 42.93% -
  Horiz. % 132.12% 106.83% 112.80% 123.54% 147.30% 142.93% 100.00%
PBT 1,872 -413 1,694 2,963 6,720 3,716 339 32.93%
  YoY % 553.27% -124.38% -42.83% -55.91% 80.84% 996.17% -
  Horiz. % 552.21% -121.83% 499.71% 874.04% 1,982.30% 1,096.17% 100.00%
Tax -454 -373 -799 -424 -1,589 -1,233 -728 -7.57%
  YoY % -21.72% 53.32% -88.44% 73.32% -28.87% -69.37% -
  Horiz. % 62.36% 51.24% 109.75% 58.24% 218.27% 169.37% 100.00%
NP 1,418 -786 895 2,539 5,131 2,483 -389 -
  YoY % 280.41% -187.82% -64.75% -50.52% 106.65% 738.30% -
  Horiz. % -364.52% 202.06% -230.08% -652.70% -1,319.02% -638.30% 100.00%
NP to SH 836 -996 214 1,830 4,617 2,008 -890 -
  YoY % 183.94% -565.42% -88.31% -60.36% 129.93% 325.62% -
  Horiz. % -93.93% 111.91% -24.04% -205.62% -518.76% -225.62% 100.00%
Tax Rate 24.25 % - % 47.17 % 14.31 % 23.65 % 33.18 % 214.75 % -30.47%
  YoY % 0.00% 0.00% 229.63% -39.49% -28.72% -84.55% -
  Horiz. % 11.29% 0.00% 21.97% 6.66% 11.01% 15.45% 100.00%
Total Cost 43,644 37,221 37,578 39,598 45,110 46,266 34,496 4.00%
  YoY % 17.26% -0.95% -5.10% -12.22% -2.50% 34.12% -
  Horiz. % 126.52% 107.90% 108.93% 114.79% 130.77% 134.12% 100.00%
Net Worth 46,399 44,800 43,196 40,755 38,808 34,000 32,000 6.39%
  YoY % 3.57% 3.71% 5.99% 5.02% 14.14% 6.25% -
  Horiz. % 145.00% 140.00% 134.99% 127.36% 121.28% 106.25% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 46,399 44,800 43,196 40,755 38,808 34,000 32,000 6.39%
  YoY % 3.57% 3.71% 5.99% 5.02% 14.14% 6.25% -
  Horiz. % 145.00% 140.00% 134.99% 127.36% 121.28% 106.25% 100.00%
NOSH 40,000 40,000 40,000 39,956 40,008 40,000 40,000 -
  YoY % 0.00% 0.00% 0.11% -0.13% 0.02% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.89% 100.02% 100.00% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.15 % -2.16 % 2.33 % 6.03 % 10.21 % 5.09 % -1.14 % -
  YoY % 245.83% -192.70% -61.36% -40.94% 100.59% 546.49% -
  Horiz. % -276.32% 189.47% -204.39% -528.95% -895.61% -446.49% 100.00%
ROE 1.80 % -2.22 % 0.50 % 4.49 % 11.90 % 5.91 % -2.78 % -
  YoY % 181.08% -544.00% -88.86% -62.27% 101.35% 312.59% -
  Horiz. % -64.75% 79.86% -17.99% -161.51% -428.06% -212.59% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 112.66 91.09 97.08 105.46 125.58 121.87 85.27 4.75%
  YoY % 23.68% -6.17% -7.95% -16.02% 3.04% 42.92% -
  Horiz. % 132.12% 106.83% 113.85% 123.68% 147.27% 142.92% 100.00%
EPS 2.09 -2.49 0.54 4.58 11.54 5.02 -2.23 -
  YoY % 183.94% -561.11% -88.21% -60.31% 129.88% 325.11% -
  Horiz. % -93.72% 111.66% -24.22% -205.38% -517.49% -225.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1600 1.1200 1.0900 1.0200 0.9700 0.8500 0.8000 6.39%
  YoY % 3.57% 2.75% 6.86% 5.15% 14.12% 6.25% -
  Horiz. % 145.00% 140.00% 136.25% 127.50% 121.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 112.66 91.09 97.08 105.34 125.60 121.87 85.27 4.75%
  YoY % 23.68% -6.17% -7.84% -16.13% 3.06% 42.92% -
  Horiz. % 132.12% 106.83% 113.85% 123.54% 147.30% 142.92% 100.00%
EPS 2.09 -2.49 0.54 4.58 11.54 5.02 -2.23 -
  YoY % 183.94% -561.11% -88.21% -60.31% 129.88% 325.11% -
  Horiz. % -93.72% 111.66% -24.22% -205.38% -517.49% -225.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1600 1.1200 1.0900 1.0189 0.9702 0.8500 0.8000 6.39%
  YoY % 3.57% 2.75% 6.98% 5.02% 14.14% 6.25% -
  Horiz. % 145.00% 140.00% 136.25% 127.36% 121.27% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5700 0.3300 0.2600 0.3000 0.3000 0.4400 0.3000 -
P/RPS 0.51 0.36 0.27 0.28 0.24 0.36 0.35 6.47%
  YoY % 41.67% 33.33% -3.57% 16.67% -33.33% 2.86% -
  Horiz. % 145.71% 102.86% 77.14% 80.00% 68.57% 102.86% 100.00%
P/EPS 27.27 -13.25 48.15 6.55 2.60 8.76 -13.48 -
  YoY % 305.81% -127.52% 635.11% 151.92% -70.32% 164.99% -
  Horiz. % -202.30% 98.29% -357.20% -48.59% -19.29% -64.99% 100.00%
EY 3.67 -7.55 2.08 15.27 38.47 11.41 -7.42 -
  YoY % 148.61% -462.98% -86.38% -60.31% 237.16% 253.77% -
  Horiz. % -49.46% 101.75% -28.03% -205.80% -518.46% -153.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.29 0.24 0.29 0.31 0.52 0.38 4.33%
  YoY % 68.97% 20.83% -17.24% -6.45% -40.38% 36.84% -
  Horiz. % 128.95% 76.32% 63.16% 76.32% 81.58% 136.84% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 -
Price 0.6100 0.3400 0.2600 0.2850 0.2300 0.4300 0.2100 -
P/RPS 0.54 0.37 0.27 0.27 0.18 0.35 0.25 13.69%
  YoY % 45.95% 37.04% 0.00% 50.00% -48.57% 40.00% -
  Horiz. % 216.00% 148.00% 108.00% 108.00% 72.00% 140.00% 100.00%
P/EPS 29.19 -13.65 48.15 6.22 1.99 8.57 -9.44 -
  YoY % 313.85% -128.35% 674.12% 212.56% -76.78% 190.78% -
  Horiz. % -309.22% 144.60% -510.06% -65.89% -21.08% -90.78% 100.00%
EY 3.43 -7.32 2.08 16.07 50.17 11.67 -10.60 -
  YoY % 146.86% -451.92% -87.06% -67.97% 329.91% 210.09% -
  Horiz. % -32.36% 69.06% -19.62% -151.60% -473.30% -110.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.30 0.24 0.28 0.24 0.51 0.26 12.60%
  YoY % 76.67% 25.00% -14.29% 16.67% -52.94% 96.15% -
  Horiz. % 203.85% 115.38% 92.31% 107.69% 92.31% 196.15% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS