Highlights

[HOOVER] YoY Annualized Quarter Result on 2009-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 08-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     27,425.00%    YoY -     256.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,308 40,302 33,188 55,462 51,700 26,670 34,072 0.12%
  YoY % -14.87% 21.44% -40.16% 7.28% 93.85% -21.72% -
  Horiz. % 100.69% 118.28% 97.41% 162.78% 151.74% 78.28% 100.00%
PBT -782 2,424 2,068 9,084 3,670 -360 338 -
  YoY % -132.26% 17.21% -77.23% 147.52% 1,119.44% -206.51% -
  Horiz. % -231.36% 717.16% 611.83% 2,687.57% 1,085.80% -106.51% 100.00%
Tax -436 -868 -1,044 -2,014 -1,180 -540 -714 -7.88%
  YoY % 49.77% 16.86% 48.16% -70.68% -118.52% 24.37% -
  Horiz. % 61.06% 121.57% 146.22% 282.07% 165.27% 75.63% 100.00%
NP -1,218 1,556 1,024 7,070 2,490 -900 -376 21.62%
  YoY % -178.28% 51.95% -85.52% 183.94% 376.67% -139.36% -
  Horiz. % 323.94% -413.83% -272.34% -1,880.32% -662.23% 239.36% 100.00%
NP to SH -1,588 846 140 6,558 1,838 -1,522 -1,310 3.26%
  YoY % -287.71% 504.29% -97.87% 256.80% 220.76% -16.18% -
  Horiz. % 121.22% -64.58% -10.69% -500.61% -140.31% 116.18% 100.00%
Tax Rate - % 35.81 % 50.48 % 22.17 % 32.15 % - % 211.24 % -
  YoY % 0.00% -29.06% 127.70% -31.04% 0.00% 0.00% -
  Horiz. % 0.00% 16.95% 23.90% 10.50% 15.22% 0.00% 100.00%
Total Cost 35,526 38,746 32,164 48,392 49,210 27,570 34,448 0.51%
  YoY % -8.31% 20.46% -33.53% -1.66% 78.49% -19.97% -
  Horiz. % 103.13% 112.48% 93.37% 140.48% 142.85% 80.03% 100.00%
Net Worth 42,692 41,199 37,722 36,788 33,163 32,042 33,149 4.30%
  YoY % 3.62% 9.22% 2.54% 10.93% 3.50% -3.34% -
  Horiz. % 128.79% 124.29% 113.79% 110.98% 100.04% 96.66% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,692 41,199 37,722 36,788 33,163 32,042 33,149 4.30%
  YoY % 3.62% 9.22% 2.54% 10.93% 3.50% -3.34% -
  Horiz. % 128.79% 124.29% 113.79% 110.98% 100.04% 96.66% 100.00%
NOSH 40,000 40,000 38,888 39,987 39,956 40,052 39,939 0.03%
  YoY % 0.00% 2.86% -2.75% 0.08% -0.24% 0.28% -
  Horiz. % 100.15% 100.15% 97.37% 100.12% 100.04% 100.28% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.55 % 3.86 % 3.09 % 12.75 % 4.82 % -3.37 % -1.10 % 21.54%
  YoY % -191.97% 24.92% -75.76% 164.52% 243.03% -206.36% -
  Horiz. % 322.73% -350.91% -280.91% -1,159.09% -438.18% 306.36% 100.00%
ROE -3.72 % 2.05 % 0.37 % 17.83 % 5.54 % -4.75 % -3.95 % -0.99%
  YoY % -281.46% 454.05% -97.92% 221.84% 216.63% -20.25% -
  Horiz. % 94.18% -51.90% -9.37% -451.39% -140.25% 120.25% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.99 100.76 85.34 138.70 129.39 66.59 85.31 0.13%
  YoY % -14.66% 18.07% -38.47% 7.20% 94.31% -21.94% -
  Horiz. % 100.80% 118.11% 100.04% 162.58% 151.67% 78.06% 100.00%
EPS -3.98 2.12 0.36 16.40 4.60 -3.80 -3.28 3.27%
  YoY % -287.74% 488.89% -97.80% 256.52% 221.05% -15.85% -
  Horiz. % 121.34% -64.63% -10.98% -500.00% -140.24% 115.85% 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 1.0700 1.0300 0.9700 0.9200 0.8300 0.8000 0.8300 4.32%
  YoY % 3.88% 6.19% 5.43% 10.84% 3.75% -3.61% -
  Horiz. % 128.92% 124.10% 116.87% 110.84% 100.00% 96.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.99 100.76 82.97 138.66 129.25 66.68 85.18 0.16%
  YoY % -14.66% 21.44% -40.16% 7.28% 93.84% -21.72% -
  Horiz. % 100.95% 118.29% 97.41% 162.78% 151.74% 78.28% 100.00%
EPS -3.98 2.12 0.35 16.40 4.60 -3.81 -3.27 3.33%
  YoY % -287.74% 505.71% -97.87% 256.52% 220.73% -16.51% -
  Horiz. % 121.71% -64.83% -10.70% -501.53% -140.67% 116.51% 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 1.0700 1.0300 0.9431 0.9197 0.8291 0.8011 0.8287 4.35%
  YoY % 3.88% 9.21% 2.54% 10.93% 3.50% -3.33% -
  Horiz. % 129.12% 124.29% 113.80% 110.98% 100.05% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2700 0.3900 0.2600 0.2200 0.1300 0.2900 0.3700 -
P/RPS 0.31 0.39 0.30 0.16 0.10 0.44 0.43 -5.30%
  YoY % -20.51% 30.00% 87.50% 60.00% -77.27% 2.33% -
  Horiz. % 72.09% 90.70% 69.77% 37.21% 23.26% 102.33% 100.00%
P/EPS -6.78 18.44 72.22 1.34 2.83 -7.63 -11.28 -8.13%
  YoY % -136.77% -74.47% 5,289.55% -52.65% 137.09% 32.36% -
  Horiz. % 60.11% -163.48% -640.25% -11.88% -25.09% 67.64% 100.00%
EY -14.74 5.42 1.38 74.55 35.38 -13.10 -8.86 8.85%
  YoY % -371.96% 292.75% -98.15% 110.71% 370.08% -47.86% -
  Horiz. % 166.37% -61.17% -15.58% -841.42% -399.32% 147.86% 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 0.25 0.38 0.27 0.24 0.16 0.36 0.45 -9.32%
  YoY % -34.21% 40.74% 12.50% 50.00% -55.56% -20.00% -
  Horiz. % 55.56% 84.44% 60.00% 53.33% 35.56% 80.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 27/01/11 08/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.2700 0.3600 0.2850 0.2300 0.4300 0.1700 0.4500 -
P/RPS 0.31 0.36 0.33 0.17 0.33 0.26 0.53 -8.54%
  YoY % -13.89% 9.09% 94.12% -48.48% 26.92% -50.94% -
  Horiz. % 58.49% 67.92% 62.26% 32.08% 62.26% 49.06% 100.00%
P/EPS -6.78 17.02 79.17 1.40 9.35 -4.47 -13.72 -11.07%
  YoY % -139.84% -78.50% 5,555.00% -85.03% 309.17% 67.42% -
  Horiz. % 49.42% -124.05% -577.04% -10.20% -68.15% 32.58% 100.00%
EY -14.74 5.87 1.26 71.30 10.70 -22.35 -7.29 12.44%
  YoY % -351.11% 365.87% -98.23% 566.36% 147.87% -206.58% -
  Horiz. % 202.19% -80.52% -17.28% -978.05% -146.78% 306.58% 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 0.25 0.35 0.29 0.25 0.52 0.21 0.54 -12.04%
  YoY % -28.57% 20.69% 16.00% -51.92% 147.62% -61.11% -
  Horiz. % 46.30% 64.81% 53.70% 46.30% 96.30% 38.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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