Highlights

[HOOVER] YoY Quarter Result on 2009-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -127.73%    YoY -     -181.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,693 16,734 12,914 9,866 14,764 6,091 16,016 -8.02%
  YoY % -42.08% 29.58% 30.89% -33.18% 142.39% -61.97% -
  Horiz. % 60.52% 104.48% 80.63% 61.60% 92.18% 38.03% 100.00%
PBT 548 2,217 1,162 54 1,028 -382 -118 -
  YoY % -75.28% 90.79% 2,051.85% -94.75% 369.11% -223.73% -
  Horiz. % -464.41% -1,878.81% -984.75% -45.76% -871.19% 323.73% 100.00%
Tax -235 -265 -342 -408 -464 -90 -298 -3.88%
  YoY % 11.32% 22.51% 16.18% 12.07% -415.56% 69.80% -
  Horiz. % 78.86% 88.93% 114.77% 136.91% 155.70% 30.20% 100.00%
NP 313 1,952 820 -354 564 -472 -416 -
  YoY % -83.97% 138.05% 331.64% -162.77% 219.49% -13.46% -
  Horiz. % -75.24% -469.23% -197.12% 85.10% -135.58% 113.46% 100.00%
NP to SH 158 1,799 674 -419 515 -509 -403 -
  YoY % -91.22% 166.91% 260.86% -181.36% 201.18% -26.30% -
  Horiz. % -39.21% -446.40% -167.25% 103.97% -127.79% 126.30% 100.00%
Tax Rate 42.88 % 11.95 % 29.43 % 755.56 % 45.14 % - % - % -
  YoY % 258.83% -59.40% -96.10% 1,573.81% 0.00% 0.00% -
  Horiz. % 94.99% 26.47% 65.20% 1,673.81% 100.00% - -
Total Cost 9,380 14,782 12,094 10,220 14,200 6,563 16,432 -8.91%
  YoY % -36.54% 22.23% 18.34% -28.03% 116.36% -60.06% -
  Horiz. % 57.08% 89.96% 73.60% 62.20% 86.42% 39.94% 100.00%
Net Worth 43,055 40,777 38,744 33,919 32,065 33,265 33,940 4.04%
  YoY % 5.59% 5.25% 14.23% 5.78% -3.61% -1.99% -
  Horiz. % 126.85% 120.14% 114.16% 99.94% 94.48% 98.01% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 43,055 40,777 38,744 33,919 32,065 33,265 33,940 4.04%
  YoY % 5.59% 5.25% 14.23% 5.78% -3.61% -1.99% -
  Horiz. % 126.85% 120.14% 114.16% 99.94% 94.48% 98.01% 100.00%
NOSH 40,000 39,977 39,943 39,904 40,081 40,078 39,930 0.03%
  YoY % 0.06% 0.09% 0.10% -0.44% 0.01% 0.37% -
  Horiz. % 100.18% 100.12% 100.03% 99.94% 100.38% 100.37% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.23 % 11.66 % 6.35 % -3.59 % 3.82 % -7.75 % -2.60 % -
  YoY % -72.30% 83.62% 276.88% -193.98% 149.29% -198.08% -
  Horiz. % -124.23% -448.46% -244.23% 138.08% -146.92% 298.08% 100.00%
ROE 0.37 % 4.41 % 1.74 % -1.24 % 1.61 % -1.53 % -1.19 % -
  YoY % -91.61% 153.45% 240.32% -177.02% 205.23% -28.57% -
  Horiz. % -31.09% -370.59% -146.22% 104.20% -135.29% 128.57% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.54 41.86 32.33 24.72 36.83 15.20 40.11 -7.86%
  YoY % -41.38% 29.48% 30.78% -32.88% 142.30% -62.10% -
  Horiz. % 61.18% 104.36% 80.60% 61.63% 91.82% 37.90% 100.00%
EPS 0.40 4.50 1.69 -1.05 1.29 -1.27 -1.01 -
  YoY % -91.11% 166.27% 260.95% -181.40% 201.57% -25.74% -
  Horiz. % -39.60% -445.54% -167.33% 103.96% -127.72% 125.74% 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 1.0200 0.9700 0.8500 0.8000 0.8300 0.8500 4.23%
  YoY % 6.86% 5.15% 14.12% 6.25% -3.61% -2.35% -
  Horiz. % 128.24% 120.00% 114.12% 100.00% 94.12% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.54 41.84 32.29 24.67 36.91 15.23 40.04 -7.83%
  YoY % -41.35% 29.58% 30.89% -33.16% 142.35% -61.96% -
  Horiz. % 61.29% 104.50% 80.64% 61.61% 92.18% 38.04% 100.00%
EPS 0.40 4.50 1.69 -1.05 1.29 -1.27 -1.01 -
  YoY % -91.11% 166.27% 260.95% -181.40% 201.57% -25.74% -
  Horiz. % -39.60% -445.54% -167.33% 103.96% -127.72% 125.74% 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 1.0194 0.9686 0.8480 0.8016 0.8316 0.8485 4.26%
  YoY % 6.93% 5.24% 14.22% 5.79% -3.61% -1.99% -
  Horiz. % 128.46% 120.14% 114.15% 99.94% 94.47% 98.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.2600 0.3000 0.3000 0.4400 0.3000 0.6800 0.3700 -
P/RPS 1.05 0.72 0.93 1.78 0.81 4.47 0.92 2.23%
  YoY % 45.83% -22.58% -47.75% 119.75% -81.88% 385.87% -
  Horiz. % 114.13% 78.26% 101.09% 193.48% 88.04% 485.87% 100.00%
P/EPS 65.00 6.67 17.78 -41.90 23.35 -53.54 -36.66 -
  YoY % 874.51% -62.49% 142.43% -279.44% 143.61% -46.04% -
  Horiz. % -177.30% -18.19% -48.50% 114.29% -63.69% 146.04% 100.00%
EY 1.54 15.00 5.62 -2.39 4.28 -1.87 -2.73 -
  YoY % -89.73% 166.90% 335.15% -155.84% 328.88% 31.50% -
  Horiz. % -56.41% -549.45% -205.86% 87.55% -156.78% 68.50% 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 0.24 0.29 0.31 0.52 0.38 0.82 0.44 -9.60%
  YoY % -17.24% -6.45% -40.38% 36.84% -53.66% 86.36% -
  Horiz. % 54.55% 65.91% 70.45% 118.18% 86.36% 186.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 -
Price 0.2600 0.2850 0.2300 0.4300 0.2100 0.4000 0.3700 -
P/RPS 1.05 0.68 0.71 1.74 0.57 2.63 0.92 2.23%
  YoY % 54.41% -4.23% -59.20% 205.26% -78.33% 185.87% -
  Horiz. % 114.13% 73.91% 77.17% 189.13% 61.96% 285.87% 100.00%
P/EPS 65.00 6.33 13.63 -40.95 16.34 -31.50 -36.66 -
  YoY % 926.86% -53.56% 133.28% -350.61% 151.87% 14.08% -
  Horiz. % -177.30% -17.27% -37.18% 111.70% -44.57% 85.92% 100.00%
EY 1.54 15.79 7.34 -2.44 6.12 -3.18 -2.73 -
  YoY % -90.25% 115.12% 400.82% -139.87% 292.45% -16.48% -
  Horiz. % -56.41% -578.39% -268.86% 89.38% -224.18% 116.48% 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 0.24 0.28 0.24 0.51 0.26 0.48 0.44 -9.60%
  YoY % -14.29% 16.67% -52.94% 96.15% -45.83% 9.09% -
  Horiz. % 54.55% 63.64% 54.55% 115.91% 59.09% 109.09% 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
 
 

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