Highlights

[HOOVER] YoY Quarter Result on 2015-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     134.59%    YoY -     -61.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,599 11,774 15,550 14,121 11,832 9,993 9,693 5.80%
  YoY % 15.50% -24.28% 10.12% 19.35% 18.40% 3.10% -
  Horiz. % 140.30% 121.47% 160.43% 145.68% 122.07% 103.10% 100.00%
PBT -789 3,417 1,368 1,495 2,643 98 548 -
  YoY % -123.09% 149.78% -8.49% -43.44% 2,596.94% -82.12% -
  Horiz. % -143.98% 623.54% 249.64% 272.81% 482.30% 17.88% 100.00%
Tax 113 -271 -511 -235 -39 4 -235 -
  YoY % 141.70% 46.97% -117.45% -502.56% -1,075.00% 101.70% -
  Horiz. % -48.09% 115.32% 217.45% 100.00% 16.60% -1.70% 100.00%
NP -676 3,146 857 1,260 2,604 102 313 -
  YoY % -121.49% 267.09% -31.98% -51.61% 2,452.94% -67.41% -
  Horiz. % -215.97% 1,005.11% 273.80% 402.56% 831.95% 32.59% 100.00%
NP to SH -513 2,915 404 868 2,272 207 158 -
  YoY % -117.60% 621.53% -53.46% -61.80% 997.58% 31.01% -
  Horiz. % -324.68% 1,844.94% 255.70% 549.37% 1,437.97% 131.01% 100.00%
Tax Rate - % 7.93 % 37.35 % 15.72 % 1.48 % -4.08 % 42.88 % -
  YoY % 0.00% -78.77% 137.60% 962.16% 136.27% -109.51% -
  Horiz. % 0.00% 18.49% 87.10% 36.66% 3.45% -9.51% 100.00%
Total Cost 14,275 8,628 14,693 12,861 9,228 9,891 9,380 7.25%
  YoY % 65.45% -41.28% 14.24% 39.37% -6.70% 5.45% -
  Horiz. % 152.19% 91.98% 156.64% 137.11% 98.38% 105.45% 100.00%
Net Worth 46,399 48,000 47,600 48,799 46,399 44,800 43,055 1.25%
  YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 4.05% -
  Horiz. % 107.77% 111.49% 110.56% 113.34% 107.77% 104.05% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 46,399 48,000 47,600 48,799 46,399 44,800 43,055 1.25%
  YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 4.05% -
  Horiz. % 107.77% 111.49% 110.56% 113.34% 107.77% 104.05% 100.00%
NOSH 40,000 40,000 40,000 39,999 40,000 40,000 40,000 -
  YoY % 0.00% 0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.97 % 26.72 % 5.51 % 8.92 % 22.01 % 1.02 % 3.23 % -
  YoY % -118.60% 384.94% -38.23% -59.47% 2,057.84% -68.42% -
  Horiz. % -153.87% 827.24% 170.59% 276.16% 681.42% 31.58% 100.00%
ROE -1.11 % 6.07 % 0.85 % 1.78 % 4.90 % 0.46 % 0.37 % -
  YoY % -118.29% 614.12% -52.25% -63.67% 965.22% 24.32% -
  Horiz. % -300.00% 1,640.54% 229.73% 481.08% 1,324.32% 124.32% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.00 29.44 38.88 35.30 29.58 24.98 24.54 5.58%
  YoY % 15.49% -24.28% 10.14% 19.34% 18.41% 1.79% -
  Horiz. % 138.55% 119.97% 158.44% 143.85% 120.54% 101.79% 100.00%
EPS -1.28 7.29 1.01 2.17 5.68 0.52 0.40 -
  YoY % -117.56% 621.78% -53.46% -61.80% 992.31% 30.00% -
  Horiz. % -320.00% 1,822.50% 252.50% 542.50% 1,420.00% 130.00% 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 1.1600 1.2000 1.1900 1.2200 1.1600 1.1200 1.0900 1.04%
  YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 2.75% -
  Horiz. % 106.42% 110.09% 109.17% 111.93% 106.42% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.00 29.44 38.88 35.30 29.58 24.98 24.54 5.58%
  YoY % 15.49% -24.28% 10.14% 19.34% 18.41% 1.79% -
  Horiz. % 138.55% 119.97% 158.44% 143.85% 120.54% 101.79% 100.00%
EPS -1.28 7.29 1.01 2.17 5.68 0.52 0.40 -
  YoY % -117.56% 621.78% -53.46% -61.80% 992.31% 30.00% -
  Horiz. % -320.00% 1,822.50% 252.50% 542.50% 1,420.00% 130.00% 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 1.1600 1.2000 1.1900 1.2200 1.1600 1.1200 1.0900 1.04%
  YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 2.75% -
  Horiz. % 106.42% 110.09% 109.17% 111.93% 106.42% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6050 0.4400 0.4400 0.5450 0.5700 0.3300 0.2600 -
P/RPS 1.78 1.49 1.13 1.54 1.93 1.32 1.05 9.19%
  YoY % 19.46% 31.86% -26.62% -20.21% 46.21% 25.71% -
  Horiz. % 169.52% 141.90% 107.62% 146.67% 183.81% 125.71% 100.00%
P/EPS -47.17 6.04 43.56 25.12 10.04 63.77 65.00 -
  YoY % -880.96% -86.13% 73.41% 150.20% -84.26% -1.89% -
  Horiz. % -72.57% 9.29% 67.02% 38.65% 15.45% 98.11% 100.00%
EY -2.12 16.56 2.30 3.98 9.96 1.57 1.54 -
  YoY % -112.80% 620.00% -42.21% -60.04% 534.39% 1.95% -
  Horiz. % -137.66% 1,075.32% 149.35% 258.44% 646.75% 101.95% 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 0.52 0.37 0.37 0.45 0.49 0.29 0.24 13.75%
  YoY % 40.54% 0.00% -17.78% -8.16% 68.97% 20.83% -
  Horiz. % 216.67% 154.17% 154.17% 187.50% 204.17% 120.83% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 28/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.6200 0.4950 0.4500 0.5100 0.6100 0.3400 0.2600 -
P/RPS 1.82 1.68 1.16 1.44 2.06 1.36 1.05 9.60%
  YoY % 8.33% 44.83% -19.44% -30.10% 51.47% 29.52% -
  Horiz. % 173.33% 160.00% 110.48% 137.14% 196.19% 129.52% 100.00%
P/EPS -48.34 6.79 44.55 23.50 10.74 65.70 65.00 -
  YoY % -811.93% -84.76% 89.57% 118.81% -83.65% 1.08% -
  Horiz. % -74.37% 10.45% 68.54% 36.15% 16.52% 101.08% 100.00%
EY -2.07 14.72 2.24 4.25 9.31 1.52 1.54 -
  YoY % -114.06% 557.14% -47.29% -54.35% 512.50% -1.30% -
  Horiz. % -134.42% 955.84% 145.45% 275.97% 604.55% 98.70% 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 0.53 0.41 0.38 0.42 0.53 0.30 0.24 14.11%
  YoY % 29.27% 7.89% -9.52% -20.75% 76.67% 25.00% -
  Horiz. % 220.83% 170.83% 158.33% 175.00% 220.83% 125.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

422  229  576  1144 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.20+0.03 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 PASUKGB 0.08+0.005 
 ARMADA 0.265+0.015 
 HLT 1.71+0.04 
 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