Highlights

[HOOVER] YoY Annualized Quarter Result on 2016-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     31.98%    YoY -     -1,109.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 64,500 51,416 56,326 63,985 70,476 44,306 35,305 10.56%
  YoY % 25.45% -8.72% -11.97% -9.21% 59.06% 25.50% -
  Horiz. % 182.69% 145.63% 159.54% 181.23% 199.62% 125.50% 100.00%
PBT -830 -540 -1,556 -861 1,849 -1,028 -681 3.36%
  YoY % -53.83% 65.30% -80.65% -146.58% 279.90% -50.88% -
  Horiz. % 121.92% 79.26% 228.38% 126.42% -271.43% 150.88% 100.00%
Tax -602 -629 -965 -648 -906 -553 -502 3.07%
  YoY % 4.24% 34.81% -48.97% 28.53% -63.86% -10.08% -
  Horiz. % 119.89% 125.20% 192.04% 128.91% 180.37% 110.08% 100.00%
NP -1,433 -1,169 -2,521 -1,509 942 -1,581 -1,184 3.23%
  YoY % -22.58% 53.62% -67.05% -260.11% 159.61% -33.56% -
  Horiz. % 121.06% 98.76% 212.95% 127.48% -79.62% 133.56% 100.00%
NP to SH -1,917 -1,700 -3,346 -2,072 205 -1,914 -1,604 3.02%
  YoY % -12.78% 49.20% -61.52% -1,109.09% 110.72% -19.37% -
  Horiz. % 119.53% 105.99% 208.65% 129.18% -12.80% 119.37% 100.00%
Tax Rate - % - % - % - % 49.03 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 65,933 52,585 58,847 65,494 69,533 45,887 36,489 10.36%
  YoY % 25.38% -10.64% -10.15% -5.81% 51.53% 25.76% -
  Horiz. % 180.69% 144.11% 161.27% 179.49% 190.56% 125.76% 100.00%
Net Worth 45,199 46,799 45,199 47,199 46,399 43,600 42,364 1.09%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.92% -
  Horiz. % 106.69% 110.47% 106.69% 111.41% 109.52% 102.92% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 45,199 46,799 45,199 47,199 46,399 43,600 42,364 1.09%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.92% -
  Horiz. % 106.69% 110.47% 106.69% 111.41% 109.52% 102.92% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 39,966 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.22 % -2.27 % -4.48 % -2.36 % 1.34 % -3.57 % -3.35 % -6.62%
  YoY % 2.20% 49.33% -89.83% -276.12% 137.54% -6.57% -
  Horiz. % 66.27% 67.76% 133.73% 70.45% -40.00% 106.57% 100.00%
ROE -4.24 % -3.63 % -7.40 % -4.39 % 0.44 % -4.39 % -3.79 % 1.89%
  YoY % -16.80% 50.95% -68.56% -1,097.73% 110.02% -15.83% -
  Horiz. % 111.87% 95.78% 195.25% 115.83% -11.61% 115.83% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 161.25 128.54 140.82 159.96 176.19 110.77 88.34 10.54%
  YoY % 25.45% -8.72% -11.97% -9.21% 59.06% 25.39% -
  Horiz. % 182.53% 145.51% 159.41% 181.07% 199.45% 125.39% 100.00%
EPS -4.80 -4.25 -8.37 -5.19 0.52 -4.79 -4.01 3.04%
  YoY % -12.94% 49.22% -61.27% -1,098.08% 110.86% -19.45% -
  Horiz. % 119.70% 105.99% 208.73% 129.43% -12.97% 119.45% 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 1.1700 1.1300 1.1800 1.1600 1.0900 1.0600 1.07%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.83% -
  Horiz. % 106.60% 110.38% 106.60% 111.32% 109.43% 102.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 161.25 128.54 140.82 159.96 176.19 110.77 88.26 10.56%
  YoY % 25.45% -8.72% -11.97% -9.21% 59.06% 25.50% -
  Horiz. % 182.70% 145.64% 159.55% 181.24% 199.63% 125.50% 100.00%
EPS -4.80 -4.25 -8.37 -5.19 0.52 -4.79 -4.01 3.04%
  YoY % -12.94% 49.22% -61.27% -1,098.08% 110.86% -19.45% -
  Horiz. % 119.70% 105.99% 208.73% 129.43% -12.97% 119.45% 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 1.1700 1.1300 1.1800 1.1600 1.0900 1.0591 1.09%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.92% -
  Horiz. % 106.69% 110.47% 106.69% 111.42% 109.53% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5850 0.6800 0.4500 0.5200 0.5750 0.5450 0.3000 -
P/RPS 0.36 0.53 0.32 0.33 0.33 0.49 0.34 0.96%
  YoY % -32.08% 65.62% -3.03% 0.00% -32.65% 44.12% -
  Horiz. % 105.88% 155.88% 94.12% 97.06% 97.06% 144.12% 100.00%
P/EPS -12.20 -16.00 -5.38 -10.04 112.01 -11.39 -7.48 8.49%
  YoY % 23.75% -197.40% 46.41% -108.96% 1,083.41% -52.27% -
  Horiz. % 163.10% 213.90% 71.93% 134.22% -1,497.46% 152.27% 100.00%
EY -8.19 -6.25 -18.59 -9.96 0.89 -8.78 -13.38 -7.85%
  YoY % -31.04% 66.38% -86.65% -1,219.10% 110.14% 34.38% -
  Horiz. % 61.21% 46.71% 138.94% 74.44% -6.65% 65.62% 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 0.52 0.58 0.40 0.44 0.50 0.50 0.28 10.86%
  YoY % -10.34% 45.00% -9.09% -12.00% 0.00% 78.57% -
  Horiz. % 185.71% 207.14% 142.86% 157.14% 178.57% 178.57% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 24/05/18 29/05/17 30/05/16 27/05/15 26/05/14 21/05/13 -
Price 0.5900 0.7000 0.4500 0.4800 0.6200 0.5500 0.3800 -
P/RPS 0.37 0.54 0.32 0.30 0.35 0.50 0.43 -2.47%
  YoY % -31.48% 68.75% 6.67% -14.29% -30.00% 16.28% -
  Horiz. % 86.05% 125.58% 74.42% 69.77% 81.40% 116.28% 100.00%
P/EPS -12.31 -16.47 -5.38 -9.27 120.78 -11.49 -9.47 4.47%
  YoY % 25.26% -206.13% 41.96% -107.68% 1,151.18% -21.33% -
  Horiz. % 129.99% 173.92% 56.81% 97.89% -1,275.40% 121.33% 100.00%
EY -8.12 -6.07 -18.59 -10.79 0.83 -8.70 -10.56 -4.28%
  YoY % -33.77% 67.35% -72.29% -1,400.00% 109.54% 17.61% -
  Horiz. % 76.89% 57.48% 176.04% 102.18% -7.86% 82.39% 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 0.52 0.60 0.40 0.41 0.53 0.50 0.36 6.32%
  YoY % -13.33% 50.00% -2.44% -22.64% 6.00% 38.89% -
  Horiz. % 144.44% 166.67% 111.11% 113.89% 147.22% 138.89% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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