Highlights

[HOOVER] YoY Quarter Result on 2008-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 19-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -205.44%    YoY -     -28.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 11,131 8,045 8,569 11,385 6,378 8,783 12,182 -1.49%
  YoY % 38.36% -6.12% -24.73% 78.50% -27.38% -27.90% -
  Horiz. % 91.37% 66.04% 70.34% 93.46% 52.36% 72.10% 100.00%
PBT 811 427 35 -168 -170 -152 17 90.39%
  YoY % 89.93% 1,120.00% 120.83% 1.18% -11.84% -994.12% -
  Horiz. % 4,770.59% 2,511.76% 205.88% -988.24% -1,000.00% -894.12% 100.00%
Tax -241 -225 -26 -198 -120 -181 -119 12.47%
  YoY % -7.11% -765.38% 86.87% -65.00% 33.70% -52.10% -
  Horiz. % 202.52% 189.08% 21.85% 166.39% 100.84% 152.10% 100.00%
NP 570 202 9 -366 -290 -333 -102 -
  YoY % 182.18% 2,144.44% 102.46% -26.21% 12.91% -226.47% -
  Horiz. % -558.82% -198.04% -8.82% 358.82% 284.31% 326.47% 100.00%
NP to SH 465 8 -6 -543 -423 -538 -238 -
  YoY % 5,712.50% 233.33% 98.90% -28.37% 21.38% -126.05% -
  Horiz. % -195.38% -3.36% 2.52% 228.15% 177.73% 226.05% 100.00%
Tax Rate 29.72 % 52.69 % 74.29 % - % - % - % 700.00 % -40.92%
  YoY % -43.59% -29.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.25% 7.53% 10.61% 0.00% 0.00% 0.00% 100.00%
Total Cost 10,561 7,843 8,560 11,751 6,668 9,116 12,284 -2.49%
  YoY % 34.66% -8.38% -27.16% 76.23% -26.85% -25.79% -
  Horiz. % 85.97% 63.85% 69.68% 95.66% 54.28% 74.21% 100.00%
Net Worth 41,288 38,800 25,199 31,541 32,722 33,077 32,129 4.27%
  YoY % 6.41% 53.97% -20.11% -3.61% -1.07% 2.95% -
  Horiz. % 128.51% 120.76% 78.43% 98.17% 101.84% 102.95% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 41,288 38,800 25,199 31,541 32,722 33,077 32,129 4.27%
  YoY % 6.41% 53.97% -20.11% -3.61% -1.07% 2.95% -
  Horiz. % 128.51% 120.76% 78.43% 98.17% 101.84% 102.95% 100.00%
NOSH 40,086 40,000 30,000 39,926 39,905 39,851 39,666 0.18%
  YoY % 0.22% 33.33% -24.86% 0.05% 0.14% 0.47% -
  Horiz. % 101.06% 100.84% 75.63% 100.65% 100.60% 100.47% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.12 % 2.51 % 0.11 % -3.21 % -4.55 % -3.79 % -0.84 % -
  YoY % 103.98% 2,181.82% 103.43% 29.45% -20.05% -351.19% -
  Horiz. % -609.52% -298.81% -13.10% 382.14% 541.67% 451.19% 100.00%
ROE 1.13 % 0.02 % -0.02 % -1.72 % -1.29 % -1.63 % -0.74 % -
  YoY % 5,550.00% 200.00% 98.84% -33.33% 20.86% -120.27% -
  Horiz. % -152.70% -2.70% 2.70% 232.43% 174.32% 220.27% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.77 20.11 28.56 28.51 15.98 22.04 30.71 -1.66%
  YoY % 38.09% -29.59% 0.18% 78.41% -27.50% -28.23% -
  Horiz. % 90.43% 65.48% 93.00% 92.84% 52.04% 71.77% 100.00%
EPS 1.16 0.02 -0.02 -1.36 -1.06 -1.35 -0.60 -
  YoY % 5,700.00% 200.00% 98.53% -28.30% 21.48% -125.00% -
  Horiz. % -193.33% -3.33% 3.33% 226.67% 176.67% 225.00% 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 1.0300 0.9700 0.8400 0.7900 0.8200 0.8300 0.8100 4.08%
  YoY % 6.19% 15.48% 6.33% -3.66% -1.20% 2.47% -
  Horiz. % 127.16% 119.75% 103.70% 97.53% 101.23% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.83 20.11 21.42 28.46 15.95 21.96 30.46 -1.49%
  YoY % 38.39% -6.12% -24.74% 78.43% -27.37% -27.91% -
  Horiz. % 91.37% 66.02% 70.32% 93.43% 52.36% 72.09% 100.00%
EPS 1.16 0.02 -0.02 -1.36 -1.06 -1.35 -0.60 -
  YoY % 5,700.00% 200.00% 98.53% -28.30% 21.48% -125.00% -
  Horiz. % -193.33% -3.33% 3.33% 226.67% 176.67% 225.00% 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 1.0322 0.9700 0.6300 0.7885 0.8181 0.8269 0.8032 4.27%
  YoY % 6.41% 53.97% -20.10% -3.62% -1.06% 2.95% -
  Horiz. % 128.51% 120.77% 78.44% 98.17% 101.86% 102.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.2700 0.3500 0.4300 0.1200 0.3800 0.5000 0.4500 -
P/RPS 0.97 1.74 1.51 0.42 2.38 2.27 1.47 -6.69%
  YoY % -44.25% 15.23% 259.52% -82.35% 4.85% 54.42% -
  Horiz. % 65.99% 118.37% 102.72% 28.57% 161.90% 154.42% 100.00%
P/EPS 23.28 1,750.00 -2,150.00 -8.82 -35.85 -37.04 -75.00 -
  YoY % -98.67% 181.40% -24,276.42% 75.40% 3.21% 50.61% -
  Horiz. % -31.04% -2,333.33% 2,866.67% 11.76% 47.80% 49.39% 100.00%
EY 4.30 0.06 -0.05 -11.33 -2.79 -2.70 -1.33 -
  YoY % 7,066.67% 220.00% 99.56% -306.09% -3.33% -103.01% -
  Horiz. % -323.31% -4.51% 3.76% 851.88% 209.77% 203.01% 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 0.26 0.36 0.51 0.15 0.46 0.60 0.56 -12.00%
  YoY % -27.78% -29.41% 240.00% -67.39% -23.33% 7.14% -
  Horiz. % 46.43% 64.29% 91.07% 26.79% 82.14% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 13/11/09 19/11/08 26/11/07 27/11/06 25/11/05 -
Price 0.3900 0.2100 0.3000 0.1500 0.3200 0.3800 0.3000 -
P/RPS 1.40 1.04 1.05 0.53 2.00 1.72 0.98 6.12%
  YoY % 34.62% -0.95% 98.11% -73.50% 16.28% 75.51% -
  Horiz. % 142.86% 106.12% 107.14% 54.08% 204.08% 175.51% 100.00%
P/EPS 33.62 1,050.00 -1,500.00 -11.03 -30.19 -28.15 -50.00 -
  YoY % -96.80% 170.00% -13,499.28% 63.46% -7.25% 43.70% -
  Horiz. % -67.24% -2,100.00% 3,000.00% 22.06% 60.38% 56.30% 100.00%
EY 2.97 0.10 -0.07 -9.07 -3.31 -3.55 -2.00 -
  YoY % 2,870.00% 242.86% 99.23% -174.02% 6.76% -77.50% -
  Horiz. % -148.50% -5.00% 3.50% 453.50% 165.50% 177.50% 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 0.38 0.22 0.36 0.19 0.39 0.46 0.37 0.45%
  YoY % 72.73% -38.89% 89.47% -51.28% -15.22% 24.32% -
  Horiz. % 102.70% 59.46% 97.30% 51.35% 105.41% 124.32% 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