Highlights

[HOOVER] YoY Quarter Result on 2012-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -334.18%    YoY -     -179.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 14,261 13,984 10,134 8,631 11,131 8,045 8,569 8.86%
  YoY % 1.98% 37.99% 17.41% -22.46% 38.36% -6.12% -
  Horiz. % 166.43% 163.19% 118.26% 100.72% 129.90% 93.88% 100.00%
PBT -777 469 -196 -102 811 427 35 -
  YoY % -265.67% 339.29% -92.16% -112.58% 89.93% 1,120.00% -
  Horiz. % -2,220.00% 1,340.00% -560.00% -291.43% 2,317.14% 1,220.00% 100.00%
Tax -140 -238 -128 -144 -241 -225 -26 32.37%
  YoY % 41.18% -85.94% 11.11% 40.25% -7.11% -765.38% -
  Horiz. % 538.46% 915.38% 492.31% 553.85% 926.92% 865.38% 100.00%
NP -917 231 -324 -246 570 202 9 -
  YoY % -496.97% 171.30% -31.71% -143.16% 182.18% 2,144.44% -
  Horiz. % -10,188.89% 2,566.67% -3,600.00% -2,733.33% 6,333.33% 2,244.44% 100.00%
NP to SH -1,039 37 -433 -370 465 8 -6 136.00%
  YoY % -2,908.11% 108.55% -17.03% -179.57% 5,712.50% 233.33% -
  Horiz. % 17,316.67% -616.67% 7,216.67% 6,166.67% -7,750.00% -133.33% 100.00%
Tax Rate - % 50.75 % - % - % 29.72 % 52.69 % 74.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -43.59% -29.08% -
  Horiz. % 0.00% 68.31% 0.00% 0.00% 40.01% 70.92% 100.00%
Total Cost 15,178 13,753 10,458 8,877 10,561 7,843 8,560 10.01%
  YoY % 10.36% 31.51% 17.81% -15.95% 34.66% -8.38% -
  Horiz. % 177.31% 160.67% 122.17% 103.70% 123.38% 91.62% 100.00%
Net Worth 46,399 46,399 44,400 43,200 41,288 38,800 25,199 10.70%
  YoY % 0.00% 4.50% 2.78% 4.63% 6.41% 53.97% -
  Horiz. % 184.13% 184.13% 176.19% 171.43% 163.84% 153.97% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 46,399 46,399 44,400 43,200 41,288 38,800 25,199 10.70%
  YoY % 0.00% 4.50% 2.78% 4.63% 6.41% 53.97% -
  Horiz. % 184.13% 184.13% 176.19% 171.43% 163.84% 153.97% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,086 40,000 30,000 4.91%
  YoY % 0.00% 0.00% 0.00% -0.22% 0.22% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.62% 133.33% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.43 % 1.65 % -3.20 % -2.85 % 5.12 % 2.51 % 0.11 % -
  YoY % -489.70% 151.56% -12.28% -155.66% 103.98% 2,181.82% -
  Horiz. % -5,845.45% 1,500.00% -2,909.09% -2,590.91% 4,654.55% 2,281.82% 100.00%
ROE -2.24 % 0.08 % -0.98 % -0.86 % 1.13 % 0.02 % -0.02 % 119.47%
  YoY % -2,900.00% 108.16% -13.95% -176.11% 5,550.00% 200.00% -
  Horiz. % 11,200.00% -400.00% 4,900.00% 4,300.00% -5,650.00% -100.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.65 34.96 25.34 21.58 27.77 20.11 28.56 3.76%
  YoY % 1.97% 37.96% 17.42% -22.29% 38.09% -29.59% -
  Horiz. % 124.82% 122.41% 88.73% 75.56% 97.23% 70.41% 100.00%
EPS -2.60 0.09 -1.08 -0.93 1.16 0.02 -0.02 124.99%
  YoY % -2,988.89% 108.33% -16.13% -180.17% 5,700.00% 200.00% -
  Horiz. % 13,000.00% -450.00% 5,400.00% 4,650.00% -5,800.00% -100.00% 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 1.1600 1.1100 1.0800 1.0300 0.9700 0.8400 5.52%
  YoY % 0.00% 4.50% 2.78% 4.85% 6.19% 15.48% -
  Horiz. % 138.10% 138.10% 132.14% 128.57% 122.62% 115.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.65 34.96 25.34 21.58 27.83 20.11 21.42 8.86%
  YoY % 1.97% 37.96% 17.42% -22.46% 38.39% -6.12% -
  Horiz. % 166.43% 163.21% 118.30% 100.75% 129.93% 93.88% 100.00%
EPS -2.60 0.09 -1.08 -0.93 1.16 0.02 -0.02 124.99%
  YoY % -2,988.89% 108.33% -16.13% -180.17% 5,700.00% 200.00% -
  Horiz. % 13,000.00% -450.00% 5,400.00% 4,650.00% -5,800.00% -100.00% 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 1.1600 1.1100 1.0800 1.0322 0.9700 0.6300 10.70%
  YoY % 0.00% 4.50% 2.78% 4.63% 6.41% 53.97% -
  Horiz. % 184.13% 184.13% 176.19% 171.43% 163.84% 153.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.4800 0.6200 0.3700 0.2800 0.2700 0.3500 0.4300 -
P/RPS 1.35 1.77 1.46 1.30 0.97 1.74 1.51 -1.85%
  YoY % -23.73% 21.23% 12.31% 34.02% -44.25% 15.23% -
  Horiz. % 89.40% 117.22% 96.69% 86.09% 64.24% 115.23% 100.00%
P/EPS -18.48 670.27 -34.18 -30.27 23.28 1,750.00 -2,150.00 -54.72%
  YoY % -102.76% 2,061.00% -12.92% -230.03% -98.67% 181.40% -
  Horiz. % 0.86% -31.18% 1.59% 1.41% -1.08% -81.40% 100.00%
EY -5.41 0.15 -2.93 -3.30 4.30 0.06 -0.05 118.21%
  YoY % -3,706.67% 105.12% 11.21% -176.74% 7,066.67% 220.00% -
  Horiz. % 10,820.00% -300.00% 5,860.00% 6,600.00% -8,600.00% -120.00% 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 0.41 0.53 0.33 0.26 0.26 0.36 0.51 -3.57%
  YoY % -22.64% 60.61% 26.92% 0.00% -27.78% -29.41% -
  Horiz. % 80.39% 103.92% 64.71% 50.98% 50.98% 70.59% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 27/11/13 30/11/12 22/11/11 23/11/10 13/11/09 -
Price 0.5350 0.6000 0.3550 0.2800 0.3900 0.2100 0.3000 -
P/RPS 1.50 1.72 1.40 1.30 1.40 1.04 1.05 6.12%
  YoY % -12.79% 22.86% 7.69% -7.14% 34.62% -0.95% -
  Horiz. % 142.86% 163.81% 133.33% 123.81% 133.33% 99.05% 100.00%
P/EPS -20.60 648.65 -32.79 -30.27 33.62 1,050.00 -1,500.00 -51.05%
  YoY % -103.18% 2,078.19% -8.33% -190.04% -96.80% 170.00% -
  Horiz. % 1.37% -43.24% 2.19% 2.02% -2.24% -70.00% 100.00%
EY -4.86 0.15 -3.05 -3.30 2.97 0.10 -0.07 102.67%
  YoY % -3,340.00% 104.92% 7.58% -211.11% 2,870.00% 242.86% -
  Horiz. % 6,942.86% -214.29% 4,357.14% 4,714.29% -4,242.86% -142.86% 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 0.46 0.52 0.32 0.26 0.38 0.22 0.36 4.17%
  YoY % -11.54% 62.50% 23.08% -31.58% 72.73% -38.89% -
  Horiz. % 127.78% 144.44% 88.89% 72.22% 105.56% 61.11% 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
 
 

329  349  590  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.195+0.025 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 PHB 0.0250.00 
 LAMBO 0.03-0.005 
 HLT 1.63-0.04 
 PASUKGB 0.08+0.005 
 MUIIND 0.135+0.015 
 ARMADA 0.265+0.015 

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