Highlights

[HOOVER] YoY Cumulative Quarter Result on 2009-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     164.09%    YoY -     272.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 28,780 25,403 37,327 38,883 19,343 22,108 32,812 -2.16%
  YoY % 13.29% -31.94% -4.00% 101.02% -12.51% -32.62% -
  Horiz. % 87.71% 77.42% 113.76% 118.50% 58.95% 67.38% 100.00%
PBT 1,146 774 5,558 3,662 -689 652 1,219 -1.02%
  YoY % 48.06% -86.07% 51.77% 631.49% -205.67% -46.51% -
  Horiz. % 94.01% 63.49% 455.95% 300.41% -56.52% 53.49% 100.00%
Tax -564 -159 -1,247 -825 -264 -355 -452 3.75%
  YoY % -254.72% 87.25% -51.15% -212.50% 25.63% 21.46% -
  Horiz. % 124.78% 35.18% 275.88% 182.52% 58.41% 78.54% 100.00%
NP 582 615 4,311 2,837 -953 297 767 -4.49%
  YoY % -5.37% -85.73% 51.96% 397.69% -420.88% -61.28% -
  Horiz. % 75.88% 80.18% 562.06% 369.88% -124.25% 38.72% 100.00%
NP to SH 56 59 3,934 2,427 -1,405 -156 272 -23.14%
  YoY % -5.08% -98.50% 62.09% 272.74% -800.64% -157.35% -
  Horiz. % 20.59% 21.69% 1,446.32% 892.28% -516.54% -57.35% 100.00%
Tax Rate 49.21 % 20.54 % 22.44 % 22.53 % - % 54.45 % 37.08 % 4.83%
  YoY % 139.58% -8.47% -0.40% 0.00% 0.00% 46.84% -
  Horiz. % 132.71% 55.39% 60.52% 60.76% 0.00% 146.84% 100.00%
Total Cost 28,198 24,788 33,016 36,046 20,296 21,811 32,045 -2.11%
  YoY % 13.76% -24.92% -8.41% 77.60% -6.95% -31.94% -
  Horiz. % 88.00% 77.35% 103.03% 112.49% 63.34% 68.06% 100.00%
Net Worth 40,799 37,587 37,580 34,785 31,622 33,599 34,399 2.88%
  YoY % 8.55% 0.02% 8.04% 10.00% -5.89% -2.33% -
  Horiz. % 118.60% 109.27% 109.25% 101.12% 91.93% 97.67% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,799 37,587 37,580 34,785 31,622 33,599 34,399 2.88%
  YoY % 8.55% 0.02% 8.04% 10.00% -5.89% -2.33% -
  Horiz. % 118.60% 109.27% 109.25% 101.12% 91.93% 97.67% 100.00%
NOSH 40,000 38,750 39,979 39,983 40,028 40,000 39,999 0.00%
  YoY % 3.23% -3.08% -0.01% -0.11% 0.07% 0.00% -
  Horiz. % 100.00% 96.88% 99.95% 99.96% 100.07% 100.00% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.02 % 2.42 % 11.55 % 7.30 % -4.93 % 1.34 % 2.34 % -2.42%
  YoY % -16.53% -79.05% 58.22% 248.07% -467.91% -42.74% -
  Horiz. % 86.32% 103.42% 493.59% 311.97% -210.68% 57.26% 100.00%
ROE 0.14 % 0.16 % 10.47 % 6.98 % -4.44 % -0.46 % 0.79 % -25.03%
  YoY % -12.50% -98.47% 50.00% 257.21% -865.22% -158.23% -
  Horiz. % 17.72% 20.25% 1,325.32% 883.54% -562.03% -58.23% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.95 65.56 93.36 97.25 48.32 55.27 82.03 -2.16%
  YoY % 9.75% -29.78% -4.00% 101.26% -12.57% -32.62% -
  Horiz. % 87.71% 79.92% 113.81% 118.55% 58.91% 67.38% 100.00%
EPS 0.14 0.15 9.84 6.07 -3.51 -0.39 0.68 -23.14%
  YoY % -6.67% -98.48% 62.11% 272.93% -800.00% -157.35% -
  Horiz. % 20.59% 22.06% 1,447.06% 892.65% -516.18% -57.35% 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 1.0200 0.9700 0.9400 0.8700 0.7900 0.8400 0.8600 2.88%
  YoY % 5.15% 3.19% 8.05% 10.13% -5.95% -2.33% -
  Horiz. % 118.60% 112.79% 109.30% 101.16% 91.86% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.95 63.51 93.32 97.21 48.36 55.27 82.03 -2.16%
  YoY % 13.29% -31.94% -4.00% 101.01% -12.50% -32.62% -
  Horiz. % 87.71% 77.42% 113.76% 118.51% 58.95% 67.38% 100.00%
EPS 0.14 0.15 9.84 6.07 -3.51 -0.39 0.68 -23.14%
  YoY % -6.67% -98.48% 62.11% 272.93% -800.00% -157.35% -
  Horiz. % 20.59% 22.06% 1,447.06% 892.65% -516.18% -57.35% 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 1.0200 0.9397 0.9395 0.8696 0.7906 0.8400 0.8600 2.88%
  YoY % 8.55% 0.02% 8.04% 9.99% -5.88% -2.33% -
  Horiz. % 118.60% 109.27% 109.24% 101.12% 91.93% 97.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4400 0.2800 0.3500 0.1300 0.2800 0.3500 0.5500 -
P/RPS 0.61 0.43 0.37 0.13 0.58 0.63 0.67 -1.55%
  YoY % 41.86% 16.22% 184.62% -77.59% -7.94% -5.97% -
  Horiz. % 91.04% 64.18% 55.22% 19.40% 86.57% 94.03% 100.00%
P/EPS 314.29 183.90 3.56 2.14 -7.98 -89.74 80.88 25.36%
  YoY % 70.90% 5,065.73% 66.36% 126.82% 91.11% -210.95% -
  Horiz. % 388.59% 227.37% 4.40% 2.65% -9.87% -110.95% 100.00%
EY 0.32 0.54 28.11 46.69 -12.54 -1.11 1.24 -20.19%
  YoY % -40.74% -98.08% -39.79% 472.33% -1,029.73% -189.52% -
  Horiz. % 25.81% 43.55% 2,266.94% 3,765.32% -1,011.29% -89.52% 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 0.43 0.29 0.37 0.15 0.35 0.42 0.64 -6.41%
  YoY % 48.28% -21.62% 146.67% -57.14% -16.67% -34.38% -
  Horiz. % 67.19% 45.31% 57.81% 23.44% 54.69% 65.62% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 30/05/11 19/05/10 28/05/09 30/05/08 17/05/07 09/06/06 -
Price 0.2500 0.2800 0.4200 0.1200 0.3000 0.4000 0.2800 -
P/RPS 0.35 0.43 0.45 0.12 0.62 0.72 0.34 0.48%
  YoY % -18.60% -4.44% 275.00% -80.65% -13.89% 111.76% -
  Horiz. % 102.94% 126.47% 132.35% 35.29% 182.35% 211.76% 100.00%
P/EPS 178.57 183.90 4.27 1.98 -8.55 -102.56 41.18 27.67%
  YoY % -2.90% 4,206.79% 115.66% 123.16% 91.66% -349.05% -
  Horiz. % 433.63% 446.58% 10.37% 4.81% -20.76% -249.05% 100.00%
EY 0.56 0.54 23.43 50.58 -11.70 -0.98 2.43 -21.68%
  YoY % 3.70% -97.70% -53.68% 532.31% -1,093.88% -140.33% -
  Horiz. % 23.05% 22.22% 964.20% 2,081.48% -481.48% -40.33% 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 0.25 0.29 0.45 0.14 0.38 0.48 0.33 -4.52%
  YoY % -13.79% -35.56% 221.43% -63.16% -20.83% 45.45% -
  Horiz. % 75.76% 87.88% 136.36% 42.42% 115.15% 145.45% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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