Highlights

[HOOVER] YoY Annualized Quarter Result on 2018-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -9.62%    YoY -     5.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 61,076 63,552 48,300 59,210 60,156 59,198 40,026 7.29%
  YoY % -3.90% 31.58% -18.43% -1.57% 1.62% 47.90% -
  Horiz. % 152.59% 158.78% 120.67% 147.93% 150.29% 147.90% 100.00%
PBT 176 -658 -876 -2,048 -1,932 1,078 -2,226 -
  YoY % 126.75% 24.89% 57.23% -6.00% -279.22% 148.43% -
  Horiz. % -7.91% 29.56% 39.35% 92.00% 86.79% -48.43% 100.00%
Tax -840 -640 -566 -870 -598 -830 -288 19.52%
  YoY % -31.25% -13.07% 34.94% -45.48% 27.95% -188.19% -
  Horiz. % 291.67% 222.22% 196.53% 302.08% 207.64% 288.19% 100.00%
NP -664 -1,298 -1,442 -2,918 -2,530 248 -2,514 -19.89%
  YoY % 48.84% 9.99% 50.58% -15.34% -1,120.16% 109.86% -
  Horiz. % 26.41% 51.63% 57.36% 116.07% 100.64% -9.86% 100.00%
NP to SH -1,428 -1,824 -1,928 -3,706 -3,046 -432 -2,600 -9.50%
  YoY % 21.71% 5.39% 47.98% -21.67% -605.09% 83.38% -
  Horiz. % 54.92% 70.15% 74.15% 142.54% 117.15% 16.62% 100.00%
Tax Rate 477.27 % - % - % - % - % 76.99 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 619.91% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 61,740 64,850 49,742 62,128 62,686 58,950 42,540 6.40%
  YoY % -4.80% 30.37% -19.94% -0.89% 6.34% 38.58% -
  Horiz. % 145.13% 152.44% 116.93% 146.05% 147.36% 138.58% 100.00%
Net Worth 43,200 45,599 47,199 45,624 47,199 45,999 43,600 -0.15%
  YoY % -5.26% -3.39% 3.45% -3.34% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.64% 108.26% 105.50% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,200 45,599 47,199 45,624 47,199 45,999 43,600 -0.15%
  YoY % -5.26% -3.39% 3.45% -3.34% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.64% 108.26% 105.50% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.09 % -2.04 % -2.99 % -4.93 % -4.21 % 0.42 % -6.28 % -25.30%
  YoY % 46.57% 31.77% 39.35% -17.10% -1,102.38% 106.69% -
  Horiz. % 17.36% 32.48% 47.61% 78.50% 67.04% -6.69% 100.00%
ROE -3.31 % -4.00 % -4.08 % -8.12 % -6.45 % -0.94 % -5.96 % -9.33%
  YoY % 17.25% 1.96% 49.75% -25.89% -586.17% 84.23% -
  Horiz. % 55.54% 67.11% 68.46% 136.24% 108.22% 15.77% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 152.69 158.88 120.75 147.95 150.39 148.00 100.07 7.29%
  YoY % -3.90% 31.58% -18.38% -1.62% 1.61% 47.90% -
  Horiz. % 152.58% 158.77% 120.67% 147.85% 150.28% 147.90% 100.00%
EPS -3.58 -4.56 -4.82 -9.26 -7.62 -1.08 -6.50 -9.46%
  YoY % 21.49% 5.39% 47.95% -21.52% -605.56% 83.38% -
  Horiz. % 55.08% 70.15% 74.15% 142.46% 117.23% 16.62% 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 1.0800 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 -0.15%
  YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 152.69 158.88 120.75 147.95 150.39 148.00 100.07 7.29%
  YoY % -3.90% 31.58% -18.38% -1.62% 1.61% 47.90% -
  Horiz. % 152.58% 158.77% 120.67% 147.85% 150.28% 147.90% 100.00%
EPS -3.58 -4.56 -4.82 -9.26 -7.62 -1.08 -6.50 -9.46%
  YoY % 21.49% 5.39% 47.95% -21.52% -605.56% 83.38% -
  Horiz. % 55.08% 70.15% 74.15% 142.46% 117.23% 16.62% 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 1.0800 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 -0.15%
  YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.6300 0.7500 0.4000 0.5250 0.5450 0.3100 -
P/RPS 0.31 0.40 0.62 0.27 0.35 0.37 0.31 -
  YoY % -22.50% -35.48% 129.63% -22.86% -5.41% 19.35% -
  Horiz. % 100.00% 129.03% 200.00% 87.10% 112.90% 119.35% 100.00%
P/EPS -13.45 -13.82 -15.56 -4.32 -6.89 -50.46 -4.77 18.85%
  YoY % 2.68% 11.18% -260.19% 37.30% 86.35% -957.86% -
  Horiz. % 281.97% 289.73% 326.21% 90.57% 144.44% 1,057.86% 100.00%
EY -7.44 -7.24 -6.43 -23.15 -14.50 -1.98 -20.97 -15.85%
  YoY % -2.76% -12.60% 72.22% -59.66% -632.32% 90.56% -
  Horiz. % 35.48% 34.53% 30.66% 110.40% 69.15% 9.44% 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 0.44 0.55 0.64 0.35 0.44 0.47 0.28 7.82%
  YoY % -20.00% -14.06% 82.86% -20.45% -6.38% 67.86% -
  Horiz. % 157.14% 196.43% 228.57% 125.00% 157.14% 167.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 21/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.3650 0.6050 0.6000 0.4250 0.5300 0.5400 0.4500 -
P/RPS 0.24 0.38 0.50 0.29 0.35 0.36 0.45 -9.94%
  YoY % -36.84% -24.00% 72.41% -17.14% -2.78% -20.00% -
  Horiz. % 53.33% 84.44% 111.11% 64.44% 77.78% 80.00% 100.00%
P/EPS -10.22 -13.27 -12.45 -4.59 -6.96 -50.00 -6.92 6.71%
  YoY % 22.98% -6.59% -171.24% 34.05% 86.08% -622.54% -
  Horiz. % 147.69% 191.76% 179.91% 66.33% 100.58% 722.54% 100.00%
EY -9.78 -7.54 -8.03 -21.79 -14.37 -2.00 -14.44 -6.29%
  YoY % -29.71% 6.10% 63.15% -51.64% -618.50% 86.15% -
  Horiz. % 67.73% 52.22% 55.61% 150.90% 99.52% 13.85% 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 0.34 0.53 0.51 0.37 0.45 0.47 0.41 -3.07%
  YoY % -35.85% 3.92% 37.84% -17.78% -4.26% 14.63% -
  Horiz. % 82.93% 129.27% 124.39% 90.24% 109.76% 114.63% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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