Highlights

[HOOVER] YoY Quarter Result on 2013-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     150.61%    YoY -     31.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 15,550 14,121 11,832 9,993 9,693 16,734 12,914 3.14%
  YoY % 10.12% 19.35% 18.40% 3.10% -42.08% 29.58% -
  Horiz. % 120.41% 109.35% 91.62% 77.38% 75.06% 129.58% 100.00%
PBT 1,368 1,495 2,643 98 548 2,217 1,162 2.75%
  YoY % -8.49% -43.44% 2,596.94% -82.12% -75.28% 90.79% -
  Horiz. % 117.73% 128.66% 227.45% 8.43% 47.16% 190.79% 100.00%
Tax -511 -235 -39 4 -235 -265 -342 6.92%
  YoY % -117.45% -502.56% -1,075.00% 101.70% 11.32% 22.51% -
  Horiz. % 149.42% 68.71% 11.40% -1.17% 68.71% 77.49% 100.00%
NP 857 1,260 2,604 102 313 1,952 820 0.74%
  YoY % -31.98% -51.61% 2,452.94% -67.41% -83.97% 138.05% -
  Horiz. % 104.51% 153.66% 317.56% 12.44% 38.17% 238.05% 100.00%
NP to SH 404 868 2,272 207 158 1,799 674 -8.17%
  YoY % -53.46% -61.80% 997.58% 31.01% -91.22% 166.91% -
  Horiz. % 59.94% 128.78% 337.09% 30.71% 23.44% 266.91% 100.00%
Tax Rate 37.35 % 15.72 % 1.48 % -4.08 % 42.88 % 11.95 % 29.43 % 4.05%
  YoY % 137.60% 962.16% 136.27% -109.51% 258.83% -59.40% -
  Horiz. % 126.91% 53.41% 5.03% -13.86% 145.70% 40.60% 100.00%
Total Cost 14,693 12,861 9,228 9,891 9,380 14,782 12,094 3.29%
  YoY % 14.24% 39.37% -6.70% 5.45% -36.54% 22.23% -
  Horiz. % 121.49% 106.34% 76.30% 81.78% 77.56% 122.23% 100.00%
Net Worth 47,600 48,799 46,399 44,800 43,055 40,777 38,744 3.49%
  YoY % -2.46% 5.17% 3.57% 4.05% 5.59% 5.25% -
  Horiz. % 122.85% 125.95% 119.76% 115.63% 111.12% 105.25% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 47,600 48,799 46,399 44,800 43,055 40,777 38,744 3.49%
  YoY % -2.46% 5.17% 3.57% 4.05% 5.59% 5.25% -
  Horiz. % 122.85% 125.95% 119.76% 115.63% 111.12% 105.25% 100.00%
NOSH 40,000 39,999 40,000 40,000 40,000 39,977 39,943 0.02%
  YoY % 0.00% -0.00% 0.00% 0.00% 0.06% 0.09% -
  Horiz. % 100.14% 100.14% 100.14% 100.14% 100.14% 100.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.51 % 8.92 % 22.01 % 1.02 % 3.23 % 11.66 % 6.35 % -2.33%
  YoY % -38.23% -59.47% 2,057.84% -68.42% -72.30% 83.62% -
  Horiz. % 86.77% 140.47% 346.61% 16.06% 50.87% 183.62% 100.00%
ROE 0.85 % 1.78 % 4.90 % 0.46 % 0.37 % 4.41 % 1.74 % -11.25%
  YoY % -52.25% -63.67% 965.22% 24.32% -91.61% 153.45% -
  Horiz. % 48.85% 102.30% 281.61% 26.44% 21.26% 253.45% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.88 35.30 29.58 24.98 24.54 41.86 32.33 3.12%
  YoY % 10.14% 19.34% 18.41% 1.79% -41.38% 29.48% -
  Horiz. % 120.26% 109.19% 91.49% 77.27% 75.90% 129.48% 100.00%
EPS 1.01 2.17 5.68 0.52 0.40 4.50 1.69 -8.21%
  YoY % -53.46% -61.80% 992.31% 30.00% -91.11% 166.27% -
  Horiz. % 59.76% 128.40% 336.09% 30.77% 23.67% 266.27% 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 1.1900 1.2200 1.1600 1.1200 1.0900 1.0200 0.9700 3.46%
  YoY % -2.46% 5.17% 3.57% 2.75% 6.86% 5.15% -
  Horiz. % 122.68% 125.77% 119.59% 115.46% 112.37% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.88 35.30 29.58 24.98 24.54 41.84 32.29 3.14%
  YoY % 10.14% 19.34% 18.41% 1.79% -41.35% 29.58% -
  Horiz. % 120.41% 109.32% 91.61% 77.36% 76.00% 129.58% 100.00%
EPS 1.01 2.17 5.68 0.52 0.40 4.50 1.69 -8.21%
  YoY % -53.46% -61.80% 992.31% 30.00% -91.11% 166.27% -
  Horiz. % 59.76% 128.40% 336.09% 30.77% 23.67% 266.27% 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 1.1900 1.2200 1.1600 1.1200 1.0900 1.0194 0.9686 3.49%
  YoY % -2.46% 5.17% 3.57% 2.75% 6.93% 5.24% -
  Horiz. % 122.86% 125.95% 119.76% 115.63% 112.53% 105.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.4400 0.5450 0.5700 0.3300 0.2600 0.3000 0.3000 -
P/RPS 1.13 1.54 1.93 1.32 1.05 0.72 0.93 3.30%
  YoY % -26.62% -20.21% 46.21% 25.71% 45.83% -22.58% -
  Horiz. % 121.51% 165.59% 207.53% 141.94% 112.90% 77.42% 100.00%
P/EPS 43.56 25.12 10.04 63.77 65.00 6.67 17.78 16.09%
  YoY % 73.41% 150.20% -84.26% -1.89% 874.51% -62.49% -
  Horiz. % 244.99% 141.28% 56.47% 358.66% 365.58% 37.51% 100.00%
EY 2.30 3.98 9.96 1.57 1.54 15.00 5.62 -13.82%
  YoY % -42.21% -60.04% 534.39% 1.95% -89.73% 166.90% -
  Horiz. % 40.93% 70.82% 177.22% 27.94% 27.40% 266.90% 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 0.37 0.45 0.49 0.29 0.24 0.29 0.31 2.99%
  YoY % -17.78% -8.16% 68.97% 20.83% -17.24% -6.45% -
  Horiz. % 119.35% 145.16% 158.06% 93.55% 77.42% 93.55% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 28/08/14 29/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.4500 0.5100 0.6100 0.3400 0.2600 0.2850 0.2300 -
P/RPS 1.16 1.44 2.06 1.36 1.05 0.68 0.71 8.52%
  YoY % -19.44% -30.10% 51.47% 29.52% 54.41% -4.23% -
  Horiz. % 163.38% 202.82% 290.14% 191.55% 147.89% 95.77% 100.00%
P/EPS 44.55 23.50 10.74 65.70 65.00 6.33 13.63 21.80%
  YoY % 89.57% 118.81% -83.65% 1.08% 926.86% -53.56% -
  Horiz. % 326.85% 172.41% 78.80% 482.02% 476.89% 46.44% 100.00%
EY 2.24 4.25 9.31 1.52 1.54 15.79 7.34 -17.93%
  YoY % -47.29% -54.35% 512.50% -1.30% -90.25% 115.12% -
  Horiz. % 30.52% 57.90% 126.84% 20.71% 20.98% 215.12% 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 0.38 0.42 0.53 0.30 0.24 0.28 0.24 7.95%
  YoY % -9.52% -20.75% 76.67% 25.00% -14.29% 16.67% -
  Horiz. % 158.33% 175.00% 220.83% 125.00% 100.00% 116.67% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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