Highlights

[HOOVER] YoY Annualized Quarter Result on 2014-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     26.36%    YoY -     -19.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 56,326 63,985 70,476 44,306 35,305 38,373 33,870 8.84%
  YoY % -11.97% -9.21% 59.06% 25.50% -8.00% 13.29% -
  Horiz. % 166.30% 188.91% 208.07% 130.81% 104.24% 113.29% 100.00%
PBT -1,556 -861 1,849 -1,028 -681 1,528 1,032 -
  YoY % -80.65% -146.58% 279.90% -50.88% -144.59% 48.06% -
  Horiz. % -150.78% -83.46% 179.20% -99.61% -66.02% 148.06% 100.00%
Tax -965 -648 -906 -553 -502 -752 -212 28.71%
  YoY % -48.97% 28.53% -63.86% -10.08% 33.16% -254.72% -
  Horiz. % 455.35% 305.66% 427.67% 261.01% 237.11% 354.72% 100.00%
NP -2,521 -1,509 942 -1,581 -1,184 776 820 -
  YoY % -67.05% -260.11% 159.61% -33.56% -252.58% -5.37% -
  Horiz. % -307.48% -184.07% 114.96% -192.85% -144.39% 94.63% 100.00%
NP to SH -3,346 -2,072 205 -1,914 -1,604 74 78 -
  YoY % -61.52% -1,109.09% 110.72% -19.37% -2,248.23% -5.08% -
  Horiz. % -4,254.27% -2,633.92% 261.02% -2,433.92% -2,039.00% 94.92% 100.00%
Tax Rate - % - % 49.03 % - % - % 49.21 % 20.54 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 139.58% -
  Horiz. % 0.00% 0.00% 238.70% 0.00% 0.00% 239.58% 100.00%
Total Cost 58,847 65,494 69,533 45,887 36,489 37,597 33,050 10.08%
  YoY % -10.15% -5.81% 51.53% 25.76% -2.95% 13.76% -
  Horiz. % 178.05% 198.16% 210.38% 138.84% 110.40% 113.76% 100.00%
Net Worth 45,199 47,199 46,399 43,600 42,364 40,799 37,587 3.12%
  YoY % -4.24% 1.72% 6.42% 2.92% 3.84% 8.55% -
  Horiz. % 120.25% 125.57% 123.45% 116.00% 112.71% 108.55% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 45,199 47,199 46,399 43,600 42,364 40,799 37,587 3.12%
  YoY % -4.24% 1.72% 6.42% 2.92% 3.84% 8.55% -
  Horiz. % 120.25% 125.57% 123.45% 116.00% 112.71% 108.55% 100.00%
NOSH 40,000 40,000 40,000 40,000 39,966 40,000 38,749 0.53%
  YoY % 0.00% 0.00% 0.00% 0.08% -0.08% 3.23% -
  Horiz. % 103.23% 103.23% 103.23% 103.23% 103.14% 103.23% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -4.48 % -2.36 % 1.34 % -3.57 % -3.35 % 2.02 % 2.42 % -
  YoY % -89.83% -276.12% 137.54% -6.57% -265.84% -16.53% -
  Horiz. % -185.12% -97.52% 55.37% -147.52% -138.43% 83.47% 100.00%
ROE -7.40 % -4.39 % 0.44 % -4.39 % -3.79 % 0.18 % 0.21 % -
  YoY % -68.56% -1,097.73% 110.02% -15.83% -2,205.56% -14.29% -
  Horiz. % -3,523.81% -2,090.48% 209.52% -2,090.48% -1,804.76% 85.71% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.82 159.96 176.19 110.77 88.34 95.93 87.41 8.26%
  YoY % -11.97% -9.21% 59.06% 25.39% -7.91% 9.75% -
  Horiz. % 161.10% 183.00% 201.57% 126.72% 101.06% 109.75% 100.00%
EPS -8.37 -5.19 0.52 -4.79 -4.01 0.19 0.20 -
  YoY % -61.27% -1,098.08% 110.86% -19.45% -2,210.53% -5.00% -
  Horiz. % -4,185.00% -2,595.00% 260.00% -2,395.00% -2,005.00% 95.00% 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 1.1300 1.1800 1.1600 1.0900 1.0600 1.0200 0.9700 2.57%
  YoY % -4.24% 1.72% 6.42% 2.83% 3.92% 5.15% -
  Horiz. % 116.49% 121.65% 119.59% 112.37% 109.28% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.82 159.96 176.19 110.77 88.26 95.93 84.68 8.84%
  YoY % -11.97% -9.21% 59.06% 25.50% -8.00% 13.29% -
  Horiz. % 166.30% 188.90% 208.07% 130.81% 104.23% 113.29% 100.00%
EPS -8.37 -5.19 0.52 -4.79 -4.01 0.19 0.20 -
  YoY % -61.27% -1,098.08% 110.86% -19.45% -2,210.53% -5.00% -
  Horiz. % -4,185.00% -2,595.00% 260.00% -2,395.00% -2,005.00% 95.00% 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 1.1300 1.1800 1.1600 1.0900 1.0591 1.0200 0.9397 3.12%
  YoY % -4.24% 1.72% 6.42% 2.92% 3.83% 8.55% -
  Horiz. % 120.25% 125.57% 123.44% 115.99% 112.71% 108.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.4500 0.5200 0.5750 0.5450 0.3000 0.4400 0.2800 -
P/RPS 0.32 0.33 0.33 0.49 0.34 0.46 0.32 -
  YoY % -3.03% 0.00% -32.65% 44.12% -26.09% 43.75% -
  Horiz. % 100.00% 103.13% 103.13% 153.13% 106.25% 143.75% 100.00%
P/EPS -5.38 -10.04 112.01 -11.39 -7.48 235.72 137.92 -
  YoY % 46.41% -108.96% 1,083.41% -52.27% -103.17% 70.91% -
  Horiz. % -3.90% -7.28% 81.21% -8.26% -5.42% 170.91% 100.00%
EY -18.59 -9.96 0.89 -8.78 -13.38 0.42 0.73 -
  YoY % -86.65% -1,219.10% 110.14% 34.38% -3,285.71% -42.47% -
  Horiz. % -2,546.58% -1,364.38% 121.92% -1,202.74% -1,832.88% 57.53% 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 0.40 0.44 0.50 0.50 0.28 0.43 0.29 5.50%
  YoY % -9.09% -12.00% 0.00% 78.57% -34.88% 48.28% -
  Horiz. % 137.93% 151.72% 172.41% 172.41% 96.55% 148.28% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 27/05/15 26/05/14 21/05/13 24/05/12 30/05/11 -
Price 0.4500 0.4800 0.6200 0.5500 0.3800 0.2500 0.2800 -
P/RPS 0.32 0.30 0.35 0.50 0.43 0.26 0.32 -
  YoY % 6.67% -14.29% -30.00% 16.28% 65.38% -18.75% -
  Horiz. % 100.00% 93.75% 109.38% 156.25% 134.38% 81.25% 100.00%
P/EPS -5.38 -9.27 120.78 -11.49 -9.47 133.93 137.92 -
  YoY % 41.96% -107.68% 1,151.18% -21.33% -107.07% -2.89% -
  Horiz. % -3.90% -6.72% 87.57% -8.33% -6.87% 97.11% 100.00%
EY -18.59 -10.79 0.83 -8.70 -10.56 0.75 0.73 -
  YoY % -72.29% -1,400.00% 109.54% 17.61% -1,508.00% 2.74% -
  Horiz. % -2,546.58% -1,478.08% 113.70% -1,191.78% -1,446.58% 102.74% 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 0.40 0.41 0.53 0.50 0.36 0.25 0.29 5.50%
  YoY % -2.44% -22.64% 6.00% 38.89% 44.00% -13.79% -
  Horiz. % 137.93% 141.38% 182.76% 172.41% 124.14% 86.21% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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