Highlights

[HOOVER] YoY Quarter Result on 2012-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     143.05%    YoY -     -91.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 14,121 11,832 9,993 9,693 16,734 12,914 9,866 6.16%
  YoY % 19.35% 18.40% 3.10% -42.08% 29.58% 30.89% -
  Horiz. % 143.13% 119.93% 101.29% 98.25% 169.61% 130.89% 100.00%
PBT 1,495 2,643 98 548 2,217 1,162 54 73.89%
  YoY % -43.44% 2,596.94% -82.12% -75.28% 90.79% 2,051.85% -
  Horiz. % 2,768.52% 4,894.44% 181.48% 1,014.81% 4,105.56% 2,151.85% 100.00%
Tax -235 -39 4 -235 -265 -342 -408 -8.78%
  YoY % -502.56% -1,075.00% 101.70% 11.32% 22.51% 16.18% -
  Horiz. % 57.60% 9.56% -0.98% 57.60% 64.95% 83.82% 100.00%
NP 1,260 2,604 102 313 1,952 820 -354 -
  YoY % -51.61% 2,452.94% -67.41% -83.97% 138.05% 331.64% -
  Horiz. % -355.93% -735.59% -28.81% -88.42% -551.41% -231.64% 100.00%
NP to SH 868 2,272 207 158 1,799 674 -419 -
  YoY % -61.80% 997.58% 31.01% -91.22% 166.91% 260.86% -
  Horiz. % -207.16% -542.24% -49.40% -37.71% -429.36% -160.86% 100.00%
Tax Rate 15.72 % 1.48 % -4.08 % 42.88 % 11.95 % 29.43 % 755.56 % -47.54%
  YoY % 962.16% 136.27% -109.51% 258.83% -59.40% -96.10% -
  Horiz. % 2.08% 0.20% -0.54% 5.68% 1.58% 3.90% 100.00%
Total Cost 12,861 9,228 9,891 9,380 14,782 12,094 10,220 3.90%
  YoY % 39.37% -6.70% 5.45% -36.54% 22.23% 18.34% -
  Horiz. % 125.84% 90.29% 96.78% 91.78% 144.64% 118.34% 100.00%
Net Worth 48,799 46,399 44,800 43,055 40,777 38,744 33,919 6.25%
  YoY % 5.17% 3.57% 4.05% 5.59% 5.25% 14.23% -
  Horiz. % 143.87% 136.80% 132.08% 126.93% 120.22% 114.23% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 48,799 46,399 44,800 43,055 40,777 38,744 33,919 6.25%
  YoY % 5.17% 3.57% 4.05% 5.59% 5.25% 14.23% -
  Horiz. % 143.87% 136.80% 132.08% 126.93% 120.22% 114.23% 100.00%
NOSH 39,999 40,000 40,000 40,000 39,977 39,943 39,904 0.04%
  YoY % -0.00% 0.00% 0.00% 0.06% 0.09% 0.10% -
  Horiz. % 100.24% 100.24% 100.24% 100.24% 100.18% 100.10% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.92 % 22.01 % 1.02 % 3.23 % 11.66 % 6.35 % -3.59 % -
  YoY % -59.47% 2,057.84% -68.42% -72.30% 83.62% 276.88% -
  Horiz. % -248.47% -613.09% -28.41% -89.97% -324.79% -176.88% 100.00%
ROE 1.78 % 4.90 % 0.46 % 0.37 % 4.41 % 1.74 % -1.24 % -
  YoY % -63.67% 965.22% 24.32% -91.61% 153.45% 240.32% -
  Horiz. % -143.55% -395.16% -37.10% -29.84% -355.65% -140.32% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.30 29.58 24.98 24.54 41.86 32.33 24.72 6.11%
  YoY % 19.34% 18.41% 1.79% -41.38% 29.48% 30.78% -
  Horiz. % 142.80% 119.66% 101.05% 99.27% 169.34% 130.78% 100.00%
EPS 2.17 5.68 0.52 0.40 4.50 1.69 -1.05 -
  YoY % -61.80% 992.31% 30.00% -91.11% 166.27% 260.95% -
  Horiz. % -206.67% -540.95% -49.52% -38.10% -428.57% -160.95% 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 1.2200 1.1600 1.1200 1.0900 1.0200 0.9700 0.8500 6.20%
  YoY % 5.17% 3.57% 2.75% 6.86% 5.15% 14.12% -
  Horiz. % 143.53% 136.47% 131.76% 128.24% 120.00% 114.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.30 29.58 24.98 24.54 41.84 32.29 24.67 6.15%
  YoY % 19.34% 18.41% 1.79% -41.35% 29.58% 30.89% -
  Horiz. % 143.09% 119.90% 101.26% 99.47% 169.60% 130.89% 100.00%
EPS 2.17 5.68 0.52 0.40 4.50 1.69 -1.05 -
  YoY % -61.80% 992.31% 30.00% -91.11% 166.27% 260.95% -
  Horiz. % -206.67% -540.95% -49.52% -38.10% -428.57% -160.95% 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 1.2200 1.1600 1.1200 1.0900 1.0194 0.9686 0.8480 6.25%
  YoY % 5.17% 3.57% 2.75% 6.93% 5.24% 14.22% -
  Horiz. % 143.87% 136.79% 132.08% 128.54% 120.21% 114.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.5450 0.5700 0.3300 0.2600 0.3000 0.3000 0.4400 -
P/RPS 1.54 1.93 1.32 1.05 0.72 0.93 1.78 -2.38%
  YoY % -20.21% 46.21% 25.71% 45.83% -22.58% -47.75% -
  Horiz. % 86.52% 108.43% 74.16% 58.99% 40.45% 52.25% 100.00%
P/EPS 25.12 10.04 63.77 65.00 6.67 17.78 -41.90 -
  YoY % 150.20% -84.26% -1.89% 874.51% -62.49% 142.43% -
  Horiz. % -59.95% -23.96% -152.20% -155.13% -15.92% -42.43% 100.00%
EY 3.98 9.96 1.57 1.54 15.00 5.62 -2.39 -
  YoY % -60.04% 534.39% 1.95% -89.73% 166.90% 335.15% -
  Horiz. % -166.53% -416.74% -65.69% -64.44% -627.62% -235.15% 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 0.49 0.29 0.24 0.29 0.31 0.52 -2.38%
  YoY % -8.16% 68.97% 20.83% -17.24% -6.45% -40.38% -
  Horiz. % 86.54% 94.23% 55.77% 46.15% 55.77% 59.62% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 -
Price 0.5100 0.6100 0.3400 0.2600 0.2850 0.2300 0.4300 -
P/RPS 1.44 2.06 1.36 1.05 0.68 0.71 1.74 -3.10%
  YoY % -30.10% 51.47% 29.52% 54.41% -4.23% -59.20% -
  Horiz. % 82.76% 118.39% 78.16% 60.34% 39.08% 40.80% 100.00%
P/EPS 23.50 10.74 65.70 65.00 6.33 13.63 -40.95 -
  YoY % 118.81% -83.65% 1.08% 926.86% -53.56% 133.28% -
  Horiz. % -57.39% -26.23% -160.44% -158.73% -15.46% -33.28% 100.00%
EY 4.25 9.31 1.52 1.54 15.79 7.34 -2.44 -
  YoY % -54.35% 512.50% -1.30% -90.25% 115.12% 400.82% -
  Horiz. % -174.18% -381.56% -62.30% -63.11% -647.13% -300.82% 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 0.42 0.53 0.30 0.24 0.28 0.24 0.51 -3.18%
  YoY % -20.75% 76.67% 25.00% -14.29% 16.67% -52.94% -
  Horiz. % 82.35% 103.92% 58.82% 47.06% 54.90% 47.06% 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
 
 

421  232  567  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.03+0.005 
 LAMBO 0.0350.00 
 PASUKGB 0.0750.00 
 HLT 1.71+0.04 
 ARMADA 0.265+0.015 
 EAH 0.0250.00 

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