Highlights

[HOOVER] YoY Cumulative Quarter Result on 2012-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -114.59%    YoY -     -287.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,078 29,599 20,013 17,154 20,151 16,594 27,731 1.36%
  YoY % 1.62% 47.90% 16.67% -14.87% 21.44% -40.16% -
  Horiz. % 108.46% 106.74% 72.17% 61.86% 72.67% 59.84% 100.00%
PBT -966 539 -1,113 -391 1,212 1,034 4,542 -
  YoY % -279.22% 148.43% -184.65% -132.26% 17.21% -77.23% -
  Horiz. % -21.27% 11.87% -24.50% -8.61% 26.68% 22.77% 100.00%
Tax -299 -415 -144 -218 -434 -522 -1,007 -18.31%
  YoY % 27.95% -188.19% 33.94% 49.77% 16.86% 48.16% -
  Horiz. % 29.69% 41.21% 14.30% 21.65% 43.10% 51.84% 100.00%
NP -1,265 124 -1,257 -609 778 512 3,535 -
  YoY % -1,120.16% 109.86% -106.40% -178.28% 51.95% -85.52% -
  Horiz. % -35.79% 3.51% -35.56% -17.23% 22.01% 14.48% 100.00%
NP to SH -1,523 -216 -1,300 -794 423 70 3,279 -
  YoY % -605.09% 83.38% -63.73% -287.71% 504.29% -97.87% -
  Horiz. % -46.45% -6.59% -39.65% -24.21% 12.90% 2.13% 100.00%
Tax Rate - % 76.99 % - % - % 35.81 % 50.48 % 22.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -29.06% 127.70% -
  Horiz. % 0.00% 347.27% 0.00% 0.00% 161.52% 227.70% 100.00%
Total Cost 31,343 29,475 21,270 17,763 19,373 16,082 24,196 4.41%
  YoY % 6.34% 38.58% 19.74% -8.31% 20.46% -33.53% -
  Horiz. % 129.54% 121.82% 87.91% 73.41% 80.07% 66.47% 100.00%
Net Worth 47,199 45,999 43,600 42,692 41,199 37,722 36,788 4.24%
  YoY % 2.61% 5.50% 2.13% 3.62% 9.22% 2.54% -
  Horiz. % 128.30% 125.04% 118.51% 116.05% 111.99% 102.54% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 47,199 45,999 43,600 42,692 41,199 37,722 36,788 4.24%
  YoY % 2.61% 5.50% 2.13% 3.62% 9.22% 2.54% -
  Horiz. % 128.30% 125.04% 118.51% 116.05% 111.99% 102.54% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 38,888 39,987 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 2.86% -2.75% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 97.25% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.21 % 0.42 % -6.28 % -3.55 % 3.86 % 3.09 % 12.75 % -
  YoY % -1,102.38% 106.69% -76.90% -191.97% 24.92% -75.76% -
  Horiz. % -33.02% 3.29% -49.25% -27.84% 30.27% 24.24% 100.00%
ROE -3.23 % -0.47 % -2.98 % -1.86 % 1.03 % 0.19 % 8.91 % -
  YoY % -587.23% 84.23% -60.22% -280.58% 442.11% -97.87% -
  Horiz. % -36.25% -5.27% -33.45% -20.88% 11.56% 2.13% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.20 74.00 50.03 42.99 50.38 42.67 69.35 1.36%
  YoY % 1.62% 47.91% 16.38% -14.67% 18.07% -38.47% -
  Horiz. % 108.44% 106.71% 72.14% 61.99% 72.65% 61.53% 100.00%
EPS -3.81 -0.54 -3.25 -1.99 1.06 0.18 8.20 -
  YoY % -605.56% 83.38% -63.32% -287.74% 488.89% -97.80% -
  Horiz. % -46.46% -6.59% -39.63% -24.27% 12.93% 2.20% 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 1.1800 1.1500 1.0900 1.0700 1.0300 0.9700 0.9200 4.23%
  YoY % 2.61% 5.50% 1.87% 3.88% 6.19% 5.43% -
  Horiz. % 128.26% 125.00% 118.48% 116.30% 111.96% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.20 74.00 50.03 42.99 50.38 41.49 69.33 1.36%
  YoY % 1.62% 47.91% 16.38% -14.67% 21.43% -40.16% -
  Horiz. % 108.47% 106.74% 72.16% 62.01% 72.67% 59.84% 100.00%
EPS -3.81 -0.54 -3.25 -1.99 1.06 0.18 8.20 -
  YoY % -605.56% 83.38% -63.32% -287.74% 488.89% -97.80% -
  Horiz. % -46.46% -6.59% -39.63% -24.27% 12.93% 2.20% 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 1.1800 1.1500 1.0900 1.0700 1.0300 0.9431 0.9197 4.24%
  YoY % 2.61% 5.50% 1.87% 3.88% 9.21% 2.54% -
  Horiz. % 128.30% 125.04% 118.52% 116.34% 111.99% 102.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5250 0.5450 0.3100 0.2700 0.3900 0.2600 0.2200 -
P/RPS 0.70 0.74 0.62 0.63 0.77 0.61 0.32 13.93%
  YoY % -5.41% 19.35% -1.59% -18.18% 26.23% 90.63% -
  Horiz. % 218.75% 231.25% 193.75% 196.88% 240.62% 190.63% 100.00%
P/EPS -13.79 -100.93 -9.54 -13.57 36.88 144.44 2.68 -
  YoY % 86.34% -957.97% 29.70% -136.80% -74.47% 5,289.55% -
  Horiz. % -514.55% -3,766.04% -355.97% -506.34% 1,376.12% 5,389.55% 100.00%
EY -7.25 -0.99 -10.48 -7.37 2.71 0.69 37.27 -
  YoY % -632.32% 90.55% -42.20% -371.96% 292.75% -98.15% -
  Horiz. % -19.45% -2.66% -28.12% -19.77% 7.27% 1.85% 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 0.44 0.47 0.28 0.25 0.38 0.27 0.24 10.63%
  YoY % -6.38% 67.86% 12.00% -34.21% 40.74% 12.50% -
  Horiz. % 183.33% 195.83% 116.67% 104.17% 158.33% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 -
Price 0.5300 0.5400 0.4500 0.2700 0.3600 0.2850 0.2300 -
P/RPS 0.70 0.73 0.90 0.63 0.71 0.67 0.33 13.35%
  YoY % -4.11% -18.89% 42.86% -11.27% 5.97% 103.03% -
  Horiz. % 212.12% 221.21% 272.73% 190.91% 215.15% 203.03% 100.00%
P/EPS -13.92 -100.00 -13.85 -13.57 34.04 158.33 2.80 -
  YoY % 86.08% -622.02% -2.06% -139.86% -78.50% 5,554.64% -
  Horiz. % -497.14% -3,571.43% -494.64% -484.64% 1,215.71% 5,654.64% 100.00%
EY -7.18 -1.00 -7.22 -7.37 2.94 0.63 35.65 -
  YoY % -618.00% 86.15% 2.04% -350.68% 366.67% -98.23% -
  Horiz. % -20.14% -2.81% -20.25% -20.67% 8.25% 1.77% 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 0.45 0.47 0.41 0.25 0.35 0.29 0.25 10.29%
  YoY % -4.26% 14.63% 64.00% -28.57% 20.69% 16.00% -
  Horiz. % 180.00% 188.00% 164.00% 100.00% 140.00% 116.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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