Highlights

[HOOVER] YoY Cumulative Quarter Result on 2010-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     775.00%    YoY -     -97.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 20,013 17,154 20,151 16,594 27,731 25,850 13,335 6.99%
  YoY % 16.67% -14.87% 21.44% -40.16% 7.28% 93.85% -
  Horiz. % 150.08% 128.64% 151.11% 124.44% 207.96% 193.85% 100.00%
PBT -1,113 -391 1,212 1,034 4,542 1,835 -180 35.44%
  YoY % -184.65% -132.26% 17.21% -77.23% 147.52% 1,119.44% -
  Horiz. % 618.33% 217.22% -673.33% -574.44% -2,523.33% -1,019.44% 100.00%
Tax -144 -218 -434 -522 -1,007 -590 -270 -9.94%
  YoY % 33.94% 49.77% 16.86% 48.16% -70.68% -118.52% -
  Horiz. % 53.33% 80.74% 160.74% 193.33% 372.96% 218.52% 100.00%
NP -1,257 -609 778 512 3,535 1,245 -450 18.65%
  YoY % -106.40% -178.28% 51.95% -85.52% 183.94% 376.67% -
  Horiz. % 279.33% 135.33% -172.89% -113.78% -785.56% -276.67% 100.00%
NP to SH -1,300 -794 423 70 3,279 919 -761 9.33%
  YoY % -63.73% -287.71% 504.29% -97.87% 256.80% 220.76% -
  Horiz. % 170.83% 104.34% -55.58% -9.20% -430.88% -120.76% 100.00%
Tax Rate - % - % 35.81 % 50.48 % 22.17 % 32.15 % - % -
  YoY % 0.00% 0.00% -29.06% 127.70% -31.04% 0.00% -
  Horiz. % 0.00% 0.00% 111.38% 157.01% 68.96% 100.00% -
Total Cost 21,270 17,763 19,373 16,082 24,196 24,605 13,785 7.49%
  YoY % 19.74% -8.31% 20.46% -33.53% -1.66% 78.49% -
  Horiz. % 154.30% 128.86% 140.54% 116.66% 175.52% 178.49% 100.00%
Net Worth 43,600 42,692 41,199 37,722 36,788 33,163 32,042 5.26%
  YoY % 2.13% 3.62% 9.22% 2.54% 10.93% 3.50% -
  Horiz. % 136.07% 133.24% 128.58% 117.73% 114.81% 103.50% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 43,600 42,692 41,199 37,722 36,788 33,163 32,042 5.26%
  YoY % 2.13% 3.62% 9.22% 2.54% 10.93% 3.50% -
  Horiz. % 136.07% 133.24% 128.58% 117.73% 114.81% 103.50% 100.00%
NOSH 40,000 40,000 40,000 38,888 39,987 39,956 40,052 -0.02%
  YoY % 0.00% 0.00% 2.86% -2.75% 0.08% -0.24% -
  Horiz. % 99.87% 99.87% 99.87% 97.09% 99.84% 99.76% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -6.28 % -3.55 % 3.86 % 3.09 % 12.75 % 4.82 % -3.37 % 10.92%
  YoY % -76.90% -191.97% 24.92% -75.76% 164.52% 243.03% -
  Horiz. % 186.35% 105.34% -114.54% -91.69% -378.34% -143.03% 100.00%
ROE -2.98 % -1.86 % 1.03 % 0.19 % 8.91 % 2.77 % -2.38 % 3.81%
  YoY % -60.22% -280.58% 442.11% -97.87% 221.66% 216.39% -
  Horiz. % 125.21% 78.15% -43.28% -7.98% -374.37% -116.39% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 50.03 42.99 50.38 42.67 69.35 64.70 33.29 7.02%
  YoY % 16.38% -14.67% 18.07% -38.47% 7.19% 94.35% -
  Horiz. % 150.29% 129.14% 151.34% 128.18% 208.32% 194.35% 100.00%
EPS -3.25 -1.99 1.06 0.18 8.20 2.30 -1.90 9.35%
  YoY % -63.32% -287.74% 488.89% -97.80% 256.52% 221.05% -
  Horiz. % 171.05% 104.74% -55.79% -9.47% -431.58% -121.05% 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 1.0900 1.0700 1.0300 0.9700 0.9200 0.8300 0.8000 5.29%
  YoY % 1.87% 3.88% 6.19% 5.43% 10.84% 3.75% -
  Horiz. % 136.25% 133.75% 128.75% 121.25% 115.00% 103.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 50.03 42.99 50.38 41.49 69.33 64.63 33.34 6.99%
  YoY % 16.38% -14.67% 21.43% -40.16% 7.27% 93.85% -
  Horiz. % 150.06% 128.94% 151.11% 124.45% 207.95% 193.85% 100.00%
EPS -3.25 -1.99 1.06 0.18 8.20 2.30 -1.90 9.35%
  YoY % -63.32% -287.74% 488.89% -97.80% 256.52% 221.05% -
  Horiz. % 171.05% 104.74% -55.79% -9.47% -431.58% -121.05% 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 1.0900 1.0700 1.0300 0.9431 0.9197 0.8291 0.8011 5.26%
  YoY % 1.87% 3.88% 9.21% 2.54% 10.93% 3.50% -
  Horiz. % 136.06% 133.57% 128.57% 117.73% 114.80% 103.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3100 0.2700 0.3900 0.2600 0.2200 0.1300 0.2900 -
P/RPS 0.62 0.63 0.77 0.61 0.32 0.20 0.87 -5.48%
  YoY % -1.59% -18.18% 26.23% 90.63% 60.00% -77.01% -
  Horiz. % 71.26% 72.41% 88.51% 70.11% 36.78% 22.99% 100.00%
P/EPS -9.54 -13.57 36.88 144.44 2.68 5.65 -15.26 -7.52%
  YoY % 29.70% -136.80% -74.47% 5,289.55% -52.57% 137.02% -
  Horiz. % 62.52% 88.93% -241.68% -946.53% -17.56% -37.02% 100.00%
EY -10.48 -7.37 2.71 0.69 37.27 17.69 -6.55 8.14%
  YoY % -42.20% -371.96% 292.75% -98.15% 110.68% 370.08% -
  Horiz. % 160.00% 112.52% -41.37% -10.53% -569.01% -270.08% 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 0.28 0.25 0.38 0.27 0.24 0.16 0.36 -4.10%
  YoY % 12.00% -34.21% 40.74% 12.50% 50.00% -55.56% -
  Horiz. % 77.78% 69.44% 105.56% 75.00% 66.67% 44.44% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 25/02/09 27/02/08 -
Price 0.4500 0.2700 0.3600 0.2850 0.2300 0.4300 0.1700 -
P/RPS 0.90 0.63 0.71 0.67 0.33 0.66 0.51 9.92%
  YoY % 42.86% -11.27% 5.97% 103.03% -50.00% 29.41% -
  Horiz. % 176.47% 123.53% 139.22% 131.37% 64.71% 129.41% 100.00%
P/EPS -13.85 -13.57 34.04 158.33 2.80 18.70 -8.95 7.54%
  YoY % -2.06% -139.86% -78.50% 5,554.64% -85.03% 308.94% -
  Horiz. % 154.75% 151.62% -380.34% -1,769.05% -31.28% -208.94% 100.00%
EY -7.22 -7.37 2.94 0.63 35.65 5.35 -11.18 -7.02%
  YoY % 2.04% -350.68% 366.67% -98.23% 566.36% 147.85% -
  Horiz. % 64.58% 65.92% -26.30% -5.64% -318.87% -47.85% 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 0.41 0.25 0.35 0.29 0.25 0.52 0.21 11.78%
  YoY % 64.00% -28.57% 20.69% 16.00% -51.92% 147.62% -
  Horiz. % 195.24% 119.05% 166.67% 138.10% 119.05% 247.62% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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