Highlights

[HOOVER] YoY Quarter Result on 2006-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Dec-2006  [#2]
Profit Trend QoQ -     78.25%    YoY -     -128.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 19,162 14,465 6,957 8,253 10,294 28,400 34,905 -9.50%
  YoY % 32.47% 107.92% -15.70% -19.83% -63.75% -18.64% -
  Horiz. % 54.90% 41.44% 19.93% 23.64% 29.49% 81.36% 100.00%
PBT 4,507 2,003 -10 321 881 -683 451 46.71%
  YoY % 125.01% 20,130.00% -103.12% -63.56% 228.99% -251.44% -
  Horiz. % 999.33% 444.12% -2.22% 71.18% 195.34% -151.44% 100.00%
Tax -981 -392 -150 -176 -216 -643 -293 22.29%
  YoY % -150.26% -161.33% 14.77% 18.52% 66.41% -119.45% -
  Horiz. % 334.81% 133.79% 51.19% 60.07% 73.72% 219.45% 100.00%
NP 3,526 1,611 -160 145 665 -1,326 158 67.71%
  YoY % 118.87% 1,106.88% -210.34% -78.20% 150.15% -939.24% -
  Horiz. % 2,231.65% 1,019.62% -101.27% 91.77% 420.89% -839.24% 100.00%
NP to SH 3,285 1,459 -338 -117 413 -1,326 158 65.75%
  YoY % 125.15% 531.66% -188.89% -128.33% 131.15% -939.24% -
  Horiz. % 2,079.11% 923.42% -213.92% -74.05% 261.39% -839.24% 100.00%
Tax Rate 21.77 % 19.57 % - % 54.83 % 24.52 % - % 64.97 % -16.65%
  YoY % 11.24% 0.00% 0.00% 123.61% 0.00% 0.00% -
  Horiz. % 33.51% 30.12% 0.00% 84.39% 37.74% 0.00% 100.00%
Total Cost 15,636 12,854 7,117 8,108 9,629 29,726 34,747 -12.45%
  YoY % 21.64% 80.61% -12.22% -15.80% -67.61% -14.45% -
  Horiz. % 45.00% 36.99% 20.48% 23.33% 27.71% 85.55% 100.00%
Net Worth 36,811 33,177 31,811 33,486 39,295 13,180 56,880 -6.99%
  YoY % 10.95% 4.29% -5.00% -14.78% 198.14% -76.83% -
  Horiz. % 64.72% 58.33% 55.93% 58.87% 69.08% 23.17% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 36,811 33,177 31,811 33,486 39,295 13,180 56,880 -6.99%
  YoY % 10.95% 4.29% -5.00% -14.78% 198.14% -76.83% -
  Horiz. % 64.72% 58.33% 55.93% 58.87% 69.08% 23.17% 100.00%
NOSH 40,012 39,972 39,764 40,344 40,097 39,939 39,499 0.21%
  YoY % 0.10% 0.52% -1.44% 0.62% 0.39% 1.11% -
  Horiz. % 101.30% 101.20% 100.67% 102.14% 101.51% 101.11% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.40 % 11.14 % -2.30 % 1.76 % 6.46 % -4.67 % 0.45 % 85.51%
  YoY % 65.17% 584.35% -230.68% -72.76% 238.33% -1,137.78% -
  Horiz. % 4,088.89% 2,475.56% -511.11% 391.11% 1,435.56% -1,037.78% 100.00%
ROE 8.92 % 4.40 % -1.06 % -0.35 % 1.05 % -10.06 % 0.28 % 77.95%
  YoY % 102.73% 515.09% -202.86% -133.33% 110.44% -3,692.86% -
  Horiz. % 3,185.71% 1,571.43% -378.57% -125.00% 375.00% -3,592.86% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.89 36.19 17.50 20.46 25.67 71.11 88.37 -9.70%
  YoY % 32.33% 106.80% -14.47% -20.30% -63.90% -19.53% -
  Horiz. % 54.19% 40.95% 19.80% 23.15% 29.05% 80.47% 100.00%
EPS 8.21 3.65 -0.85 -0.29 1.03 -3.32 0.40 65.39%
  YoY % 124.93% 529.41% -193.10% -128.16% 131.02% -930.00% -
  Horiz. % 2,052.50% 912.50% -212.50% -72.50% 257.50% -830.00% 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 0.9200 0.8300 0.8000 0.8300 0.9800 0.3300 1.4400 -7.19%
  YoY % 10.84% 3.75% -3.61% -15.31% 196.97% -77.08% -
  Horiz. % 63.89% 57.64% 55.56% 57.64% 68.06% 22.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.91 36.16 17.39 20.63 25.74 71.00 87.26 -9.50%
  YoY % 32.49% 107.94% -15.71% -19.85% -63.75% -18.63% -
  Horiz. % 54.90% 41.44% 19.93% 23.64% 29.50% 81.37% 100.00%
EPS 8.21 3.65 -0.84 -0.29 1.03 -3.31 0.39 66.09%
  YoY % 124.93% 534.52% -189.66% -128.16% 131.12% -948.72% -
  Horiz. % 2,105.13% 935.90% -215.38% -74.36% 264.10% -848.72% 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 0.9203 0.8294 0.7953 0.8372 0.9824 0.3295 1.4220 -6.99%
  YoY % 10.96% 4.29% -5.00% -14.78% 198.15% -76.83% -
  Horiz. % 64.72% 58.33% 55.93% 58.87% 69.09% 23.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.2200 0.1300 0.2900 0.3700 0.3200 0.7100 1.3200 -
P/RPS 0.46 0.36 1.66 1.81 1.25 1.00 1.49 -17.77%
  YoY % 27.78% -78.31% -8.29% 44.80% 25.00% -32.89% -
  Horiz. % 30.87% 24.16% 111.41% 121.48% 83.89% 67.11% 100.00%
P/EPS 2.68 3.56 -34.12 -127.59 31.07 -21.39 330.00 -55.13%
  YoY % -24.72% 110.43% 73.26% -510.65% 245.25% -106.48% -
  Horiz. % 0.81% 1.08% -10.34% -38.66% 9.42% -6.48% 100.00%
EY 37.32 28.08 -2.93 -0.78 3.22 -4.68 0.30 123.26%
  YoY % 32.91% 1,058.36% -275.64% -124.22% 168.80% -1,660.00% -
  Horiz. % 12,440.00% 9,360.00% -976.67% -260.00% 1,073.33% -1,560.00% 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 0.24 0.16 0.36 0.45 0.33 2.15 0.92 -20.05%
  YoY % 50.00% -55.56% -20.00% 36.36% -84.65% 133.70% -
  Horiz. % 26.09% 17.39% 39.13% 48.91% 35.87% 233.70% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 25/02/09 27/02/08 27/02/07 24/02/06 25/02/05 12/04/04 -
Price 0.2300 0.4300 0.1700 0.4500 0.4000 0.6400 1.1100 -
P/RPS 0.48 1.19 0.97 2.20 1.56 0.90 1.26 -14.85%
  YoY % -59.66% 22.68% -55.91% 41.03% 73.33% -28.57% -
  Horiz. % 38.10% 94.44% 76.98% 174.60% 123.81% 71.43% 100.00%
P/EPS 2.80 11.78 -20.00 -155.17 38.83 -19.28 277.50 -53.48%
  YoY % -76.23% 158.90% 87.11% -499.61% 301.40% -106.95% -
  Horiz. % 1.01% 4.25% -7.21% -55.92% 13.99% -6.95% 100.00%
EY 35.70 8.49 -5.00 -0.64 2.58 -5.19 0.36 114.99%
  YoY % 320.49% 269.80% -681.25% -124.81% 149.71% -1,541.67% -
  Horiz. % 9,916.67% 2,358.33% -1,388.89% -177.78% 716.67% -1,441.67% 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 0.25 0.52 0.21 0.54 0.41 1.94 0.77 -17.08%
  YoY % -51.92% 147.62% -61.11% 31.71% -78.87% 151.95% -
  Horiz. % 32.47% 67.53% 27.27% 70.13% 53.25% 251.95% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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