Highlights

[HOOVER] YoY Quarter Result on 2015-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -219.70%    YoY -     -2,908.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 16,056 11,640 12,195 14,261 13,984 10,134 8,631 10.89%
  YoY % 37.94% -4.55% -14.49% 1.98% 37.99% 17.41% -
  Horiz. % 186.03% 134.86% 141.29% 165.23% 162.02% 117.41% 100.00%
PBT -119 -498 -26 -777 469 -196 -102 2.60%
  YoY % 76.10% -1,815.38% 96.65% -265.67% 339.29% -92.16% -
  Horiz. % 116.67% 488.24% 25.49% 761.76% -459.80% 192.16% 100.00%
Tax -170 -72 -229 -140 -238 -128 -144 2.80%
  YoY % -136.11% 68.56% -63.57% 41.18% -85.94% 11.11% -
  Horiz. % 118.06% 50.00% 159.03% 97.22% 165.28% 88.89% 100.00%
NP -289 -570 -255 -917 231 -324 -246 2.72%
  YoY % 49.30% -123.53% 72.19% -496.97% 171.30% -31.71% -
  Horiz. % 117.48% 231.71% 103.66% 372.76% -93.90% 131.71% 100.00%
NP to SH -416 -626 -469 -1,039 37 -433 -370 1.97%
  YoY % 33.55% -33.48% 54.86% -2,908.11% 108.55% -17.03% -
  Horiz. % 112.43% 169.19% 126.76% 280.81% -10.00% 117.03% 100.00%
Tax Rate - % - % - % - % 50.75 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 16,345 12,210 12,450 15,178 13,753 10,458 8,877 10.70%
  YoY % 33.87% -1.93% -17.97% 10.36% 31.51% 17.81% -
  Horiz. % 184.13% 137.55% 140.25% 170.98% 154.93% 117.81% 100.00%
Net Worth 45,999 47,600 47,199 46,399 46,399 44,400 43,200 1.05%
  YoY % -3.36% 0.85% 1.72% 0.00% 4.50% 2.78% -
  Horiz. % 106.48% 110.19% 109.26% 107.41% 107.41% 102.78% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 45,999 47,600 47,199 46,399 46,399 44,400 43,200 1.05%
  YoY % -3.36% 0.85% 1.72% 0.00% 4.50% 2.78% -
  Horiz. % 106.48% 110.19% 109.26% 107.41% 107.41% 102.78% 100.00%
NOSH 40,000 40,000 40,000 40,000 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.80 % -4.90 % -2.09 % -6.43 % 1.65 % -3.20 % -2.85 % -7.37%
  YoY % 63.27% -134.45% 67.50% -489.70% 151.56% -12.28% -
  Horiz. % 63.16% 171.93% 73.33% 225.61% -57.89% 112.28% 100.00%
ROE -0.90 % -1.32 % -0.99 % -2.24 % 0.08 % -0.98 % -0.86 % 0.76%
  YoY % 31.82% -33.33% 55.80% -2,900.00% 108.16% -13.95% -
  Horiz. % 104.65% 153.49% 115.12% 260.47% -9.30% 113.95% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.14 29.10 30.49 35.65 34.96 25.34 21.58 10.89%
  YoY % 37.94% -4.56% -14.47% 1.97% 37.96% 17.42% -
  Horiz. % 186.01% 134.85% 141.29% 165.20% 162.00% 117.42% 100.00%
EPS -1.04 -1.57 -1.17 -2.60 0.09 -1.08 -0.93 1.88%
  YoY % 33.76% -34.19% 55.00% -2,988.89% 108.33% -16.13% -
  Horiz. % 111.83% 168.82% 125.81% 279.57% -9.68% 116.13% 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 1.1500 1.1900 1.1800 1.1600 1.1600 1.1100 1.0800 1.05%
  YoY % -3.36% 0.85% 1.72% 0.00% 4.50% 2.78% -
  Horiz. % 106.48% 110.19% 109.26% 107.41% 107.41% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.14 29.10 30.49 35.65 34.96 25.34 21.58 10.89%
  YoY % 37.94% -4.56% -14.47% 1.97% 37.96% 17.42% -
  Horiz. % 186.01% 134.85% 141.29% 165.20% 162.00% 117.42% 100.00%
EPS -1.04 -1.57 -1.17 -2.60 0.09 -1.08 -0.93 1.88%
  YoY % 33.76% -34.19% 55.00% -2,988.89% 108.33% -16.13% -
  Horiz. % 111.83% 168.82% 125.81% 279.57% -9.68% 116.13% 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 1.1500 1.1900 1.1800 1.1600 1.1600 1.1100 1.0800 1.05%
  YoY % -3.36% 0.85% 1.72% 0.00% 4.50% 2.78% -
  Horiz. % 106.48% 110.19% 109.26% 107.41% 107.41% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6350 0.4500 0.4000 0.4800 0.6200 0.3700 0.2800 -
P/RPS 1.58 1.55 1.31 1.35 1.77 1.46 1.30 3.30%
  YoY % 1.94% 18.32% -2.96% -23.73% 21.23% 12.31% -
  Horiz. % 121.54% 119.23% 100.77% 103.85% 136.15% 112.31% 100.00%
P/EPS -61.06 -28.75 -34.12 -18.48 670.27 -34.18 -30.27 12.40%
  YoY % -112.38% 15.74% -84.63% -102.76% 2,061.00% -12.92% -
  Horiz. % 201.72% 94.98% 112.72% 61.05% -2,214.30% 112.92% 100.00%
EY -1.64 -3.48 -2.93 -5.41 0.15 -2.93 -3.30 -11.00%
  YoY % 52.87% -18.77% 45.84% -3,706.67% 105.12% 11.21% -
  Horiz. % 49.70% 105.45% 88.79% 163.94% -4.55% 88.79% 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 0.55 0.38 0.34 0.41 0.53 0.33 0.26 13.29%
  YoY % 44.74% 11.76% -17.07% -22.64% 60.61% 26.92% -
  Horiz. % 211.54% 146.15% 130.77% 157.69% 203.85% 126.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 24/11/16 26/11/15 28/11/14 27/11/13 30/11/12 -
Price 0.6650 0.8400 0.4300 0.5350 0.6000 0.3550 0.2800 -
P/RPS 1.66 2.89 1.41 1.50 1.72 1.40 1.30 4.16%
  YoY % -42.56% 104.96% -6.00% -12.79% 22.86% 7.69% -
  Horiz. % 127.69% 222.31% 108.46% 115.38% 132.31% 107.69% 100.00%
P/EPS -63.94 -53.67 -36.67 -20.60 648.65 -32.79 -30.27 13.27%
  YoY % -19.14% -46.36% -78.01% -103.18% 2,078.19% -8.33% -
  Horiz. % 211.23% 177.30% 121.14% 68.05% -2,142.88% 108.33% 100.00%
EY -1.56 -1.86 -2.73 -4.86 0.15 -3.05 -3.30 -11.73%
  YoY % 16.13% 31.87% 43.83% -3,340.00% 104.92% 7.58% -
  Horiz. % 47.27% 56.36% 82.73% 147.27% -4.55% 92.42% 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 0.58 0.71 0.36 0.46 0.52 0.32 0.26 14.30%
  YoY % -18.31% 97.22% -21.74% -11.54% 62.50% 23.08% -
  Horiz. % 223.08% 273.08% 138.46% 176.92% 200.00% 123.08% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

316  360  597  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 HLT 1.66-0.01 
 LAMBO 0.0350.00 
 PASUKGB 0.08+0.005 
 CAREPLS 3.13-0.02 
 MUIIND 0.135+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