Highlights

[HOOVER] YoY Quarter Result on 2012-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -14.59%    YoY -     -909.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,817 15,615 9,879 8,523 9,020 8,549 19,162 -3.15%
  YoY % 1.29% 58.06% 15.91% -5.51% 5.51% -55.39% -
  Horiz. % 82.54% 81.49% 51.56% 44.48% 47.07% 44.61% 100.00%
PBT -189 70 -917 -289 401 607 4,507 -
  YoY % -370.00% 107.63% -217.30% -172.07% -33.94% -86.53% -
  Horiz. % -4.19% 1.55% -20.35% -6.41% 8.90% 13.47% 100.00%
Tax -159 -177 -16 -74 -193 -297 -981 -26.15%
  YoY % 10.17% -1,006.25% 78.38% 61.66% 35.02% 69.72% -
  Horiz. % 16.21% 18.04% 1.63% 7.54% 19.67% 30.28% 100.00%
NP -348 -107 -933 -363 208 310 3,526 -
  YoY % -225.23% 88.53% -157.02% -274.52% -32.90% -91.21% -
  Horiz. % -9.87% -3.03% -26.46% -10.29% 5.90% 8.79% 100.00%
NP to SH -484 -253 -867 -424 -42 62 3,285 -
  YoY % -91.30% 70.82% -104.48% -909.52% -167.74% -98.11% -
  Horiz. % -14.73% -7.70% -26.39% -12.91% -1.28% 1.89% 100.00%
Tax Rate - % 252.86 % - % - % 48.13 % 48.93 % 21.77 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.63% 124.76% -
  Horiz. % 0.00% 1,161.51% 0.00% 0.00% 221.08% 224.76% 100.00%
Total Cost 16,165 15,722 10,812 8,886 8,812 8,239 15,636 0.56%
  YoY % 2.82% 45.41% 21.67% 0.84% 6.95% -47.31% -
  Horiz. % 103.38% 100.55% 69.15% 56.83% 56.36% 52.69% 100.00%
Net Worth 47,199 45,999 43,600 42,800 41,199 37,587 36,811 4.23%
  YoY % 2.61% 5.50% 1.87% 3.88% 9.61% 2.11% -
  Horiz. % 128.22% 124.96% 118.44% 116.27% 111.92% 102.11% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 47,199 45,999 43,600 42,800 41,199 37,587 36,811 4.23%
  YoY % 2.61% 5.50% 1.87% 3.88% 9.61% 2.11% -
  Horiz. % 128.22% 124.96% 118.44% 116.27% 111.92% 102.11% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 38,750 40,012 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 3.23% -3.15% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 96.85% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.20 % -0.69 % -9.44 % -4.26 % 2.31 % 3.63 % 18.40 % -
  YoY % -218.84% 92.69% -121.60% -284.42% -36.36% -80.27% -
  Horiz. % -11.96% -3.75% -51.30% -23.15% 12.55% 19.73% 100.00%
ROE -1.03 % -0.55 % -1.99 % -0.99 % -0.10 % 0.16 % 8.92 % -
  YoY % -87.27% 72.36% -101.01% -890.00% -162.50% -98.21% -
  Horiz. % -11.55% -6.17% -22.31% -11.10% -1.12% 1.79% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.54 39.04 24.70 21.31 22.55 22.06 47.89 -3.14%
  YoY % 1.28% 58.06% 15.91% -5.50% 2.22% -53.94% -
  Horiz. % 82.56% 81.52% 51.58% 44.50% 47.09% 46.06% 100.00%
EPS -1.21 -0.63 -2.17 -1.06 -0.11 0.16 8.21 -
  YoY % -92.06% 70.97% -104.72% -863.64% -168.75% -98.05% -
  Horiz. % -14.74% -7.67% -26.43% -12.91% -1.34% 1.95% 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 1.1800 1.1500 1.0900 1.0700 1.0300 0.9700 0.9200 4.23%
  YoY % 2.61% 5.50% 1.87% 3.88% 6.19% 5.43% -
  Horiz. % 128.26% 125.00% 118.48% 116.30% 111.96% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.54 39.04 24.70 21.31 22.55 21.37 47.91 -3.15%
  YoY % 1.28% 58.06% 15.91% -5.50% 5.52% -55.40% -
  Horiz. % 82.53% 81.49% 51.56% 44.48% 47.07% 44.60% 100.00%
EPS -1.21 -0.63 -2.17 -1.06 -0.11 0.16 8.21 -
  YoY % -92.06% 70.97% -104.72% -863.64% -168.75% -98.05% -
  Horiz. % -14.74% -7.67% -26.43% -12.91% -1.34% 1.95% 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 1.1800 1.1500 1.0900 1.0700 1.0300 0.9397 0.9203 4.23%
  YoY % 2.61% 5.50% 1.87% 3.88% 9.61% 2.11% -
  Horiz. % 128.22% 124.96% 118.44% 116.27% 111.92% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5250 0.5450 0.3100 0.2700 0.3900 0.2600 0.2200 -
P/RPS 1.33 1.40 1.26 1.26 1.73 1.18 0.46 19.35%
  YoY % -5.00% 11.11% 0.00% -27.17% 46.61% 156.52% -
  Horiz. % 289.13% 304.35% 273.91% 273.91% 376.09% 256.52% 100.00%
P/EPS -43.39 -86.17 -14.30 -25.47 -371.43 162.50 2.68 -
  YoY % 49.65% -502.59% 43.86% 93.14% -328.57% 5,963.43% -
  Horiz. % -1,619.03% -3,215.30% -533.58% -950.37% -13,859.33% 6,063.43% 100.00%
EY -2.30 -1.16 -6.99 -3.93 -0.27 0.62 37.32 -
  YoY % -98.28% 83.40% -77.86% -1,355.56% -143.55% -98.34% -
  Horiz. % -6.16% -3.11% -18.73% -10.53% -0.72% 1.66% 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 0.44 0.47 0.28 0.25 0.38 0.27 0.24 10.63%
  YoY % -6.38% 67.86% 12.00% -34.21% 40.74% 12.50% -
  Horiz. % 183.33% 195.83% 116.67% 104.17% 158.33% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 -
Price 0.5300 0.5400 0.4500 0.2700 0.3600 0.2850 0.2300 -
P/RPS 1.34 1.38 1.82 1.26 1.60 1.29 0.48 18.65%
  YoY % -2.90% -24.18% 44.44% -21.25% 24.03% 168.75% -
  Horiz. % 279.17% 287.50% 379.17% 262.50% 333.33% 268.75% 100.00%
P/EPS -43.80 -85.38 -20.76 -25.47 -342.86 178.13 2.80 -
  YoY % 48.70% -311.27% 18.49% 92.57% -292.48% 6,261.79% -
  Horiz. % -1,564.29% -3,049.29% -741.43% -909.64% -12,245.00% 6,361.79% 100.00%
EY -2.28 -1.17 -4.82 -3.93 -0.29 0.56 35.70 -
  YoY % -94.87% 75.73% -22.65% -1,255.17% -151.79% -98.43% -
  Horiz. % -6.39% -3.28% -13.50% -11.01% -0.81% 1.57% 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 0.45 0.47 0.41 0.25 0.35 0.29 0.25 10.29%
  YoY % -4.26% 14.63% 64.00% -28.57% 20.69% 16.00% -
  Horiz. % 180.00% 188.00% 164.00% 100.00% 140.00% 116.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

385  197  520  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.18+0.01 
 SAPNRG 0.105-0.005 
 KANGER 0.2350.00 
 PHB 0.03+0.005 
 HLT 1.72+0.05 
 EAH 0.0250.00 
 MTAG 0.78+0.03 
 LAMBO 0.0350.00 
 CAREPLS 3.29+0.14 
 TOPGLOV 8.82+0.27 

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