Highlights

[HOOVER] YoY Quarter Result on 2017-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     46.01%    YoY -     75.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 15,088 15,720 12,510 17,410 15,817 15,615 9,879 7.31%
  YoY % -4.02% 25.66% -28.14% 10.07% 1.29% 58.06% -
  Horiz. % 152.73% 159.13% 126.63% 176.23% 160.11% 158.06% 100.00%
PBT 197 -210 60 -998 -189 70 -917 -
  YoY % 193.81% -450.00% 106.01% -428.04% -370.00% 107.63% -
  Horiz. % -21.48% 22.90% -6.54% 108.83% 20.61% -7.63% 100.00%
Tax -210 -150 -211 -206 -159 -177 -16 53.56%
  YoY % -40.00% 28.91% -2.43% -29.56% 10.17% -1,006.25% -
  Horiz. % 1,312.50% 937.50% 1,318.75% 1,287.50% 993.75% 1,106.25% 100.00%
NP -13 -360 -151 -1,204 -348 -107 -933 -50.93%
  YoY % 96.39% -138.41% 87.46% -245.98% -225.23% 88.53% -
  Horiz. % 1.39% 38.59% 16.18% 129.05% 37.30% 11.47% 100.00%
NP to SH -203 -496 -338 -1,384 -484 -253 -867 -21.48%
  YoY % 59.07% -46.75% 75.58% -185.95% -91.30% 70.82% -
  Horiz. % 23.41% 57.21% 38.99% 159.63% 55.82% 29.18% 100.00%
Tax Rate 106.60 % - % 351.67 % - % - % 252.86 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.16% 0.00% 139.08% 0.00% 0.00% 100.00% -
Total Cost 15,101 16,080 12,661 18,614 16,165 15,722 10,812 5.72%
  YoY % -6.09% 27.00% -31.98% 15.15% 2.82% 45.41% -
  Horiz. % 139.67% 148.72% 117.10% 172.16% 149.51% 145.41% 100.00%
Net Worth 43,200 45,599 47,199 45,599 47,199 45,999 43,600 -0.15%
  YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,200 45,599 47,199 45,599 47,199 45,999 43,600 -0.15%
  YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
NOSH 40,000 40,000 40,000 39,999 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.09 % -2.29 % -1.21 % -6.92 % -2.20 % -0.69 % -9.44 % -53.94%
  YoY % 96.07% -89.26% 82.51% -214.55% -218.84% 92.69% -
  Horiz. % 0.95% 24.26% 12.82% 73.31% 23.31% 7.31% 100.00%
ROE -0.47 % -1.09 % -0.72 % -3.04 % -1.03 % -0.55 % -1.99 % -21.37%
  YoY % 56.88% -51.39% 76.32% -195.15% -87.27% 72.36% -
  Horiz. % 23.62% 54.77% 36.18% 152.76% 51.76% 27.64% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.72 39.30 31.28 43.53 39.54 39.04 24.70 7.31%
  YoY % -4.02% 25.64% -28.14% 10.09% 1.28% 58.06% -
  Horiz. % 152.71% 159.11% 126.64% 176.23% 160.08% 158.06% 100.00%
EPS -0.51 -1.24 -0.85 -3.46 -1.21 -0.63 -2.17 -21.43%
  YoY % 58.87% -45.88% 75.43% -185.95% -92.06% 70.97% -
  Horiz. % 23.50% 57.14% 39.17% 159.45% 55.76% 29.03% 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 1.0800 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 -0.15%
  YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.72 39.30 31.28 43.53 39.54 39.04 24.70 7.31%
  YoY % -4.02% 25.64% -28.14% 10.09% 1.28% 58.06% -
  Horiz. % 152.71% 159.11% 126.64% 176.23% 160.08% 158.06% 100.00%
EPS -0.51 -1.24 -0.85 -3.46 -1.21 -0.63 -2.17 -21.43%
  YoY % 58.87% -45.88% 75.43% -185.95% -92.06% 70.97% -
  Horiz. % 23.50% 57.14% 39.17% 159.45% 55.76% 29.03% 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 1.0800 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 -0.15%
  YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% -
  Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.6300 0.7500 0.4000 0.5250 0.5450 0.3100 -
P/RPS 1.27 1.60 2.40 0.92 1.33 1.40 1.26 0.13%
  YoY % -20.63% -33.33% 160.87% -30.83% -5.00% 11.11% -
  Horiz. % 100.79% 126.98% 190.48% 73.02% 105.56% 111.11% 100.00%
P/EPS -94.58 -50.81 -88.76 -11.56 -43.39 -86.17 -14.30 36.99%
  YoY % -86.14% 42.76% -667.82% 73.36% 49.65% -502.59% -
  Horiz. % 661.40% 355.31% 620.70% 80.84% 303.43% 602.59% 100.00%
EY -1.06 -1.97 -1.13 -8.65 -2.30 -1.16 -6.99 -26.96%
  YoY % 46.19% -74.34% 86.94% -276.09% -98.28% 83.40% -
  Horiz. % 15.16% 28.18% 16.17% 123.75% 32.90% 16.60% 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 0.55 0.64 0.35 0.44 0.47 0.28 7.82%
  YoY % -20.00% -14.06% 82.86% -20.45% -6.38% 67.86% -
  Horiz. % 157.14% 196.43% 228.57% 125.00% 157.14% 167.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 21/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.3650 0.6050 0.6000 0.4250 0.5300 0.5400 0.4500 -
P/RPS 0.97 1.54 1.92 0.98 1.34 1.38 1.82 -9.95%
  YoY % -37.01% -19.79% 95.92% -26.87% -2.90% -24.18% -
  Horiz. % 53.30% 84.62% 105.49% 53.85% 73.63% 75.82% 100.00%
P/EPS -71.92 -48.79 -71.01 -12.28 -43.80 -85.38 -20.76 23.00%
  YoY % -47.41% 31.29% -478.26% 71.96% 48.70% -311.27% -
  Horiz. % 346.44% 235.02% 342.05% 59.15% 210.98% 411.27% 100.00%
EY -1.39 -2.05 -1.41 -8.14 -2.28 -1.17 -4.82 -18.71%
  YoY % 32.20% -45.39% 82.68% -257.02% -94.87% 75.73% -
  Horiz. % 28.84% 42.53% 29.25% 168.88% 47.30% 24.27% 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 0.34 0.53 0.51 0.37 0.45 0.47 0.41 -3.07%
  YoY % -35.85% 3.92% 37.84% -17.78% -4.26% 14.63% -
  Horiz. % 82.93% 129.27% 124.39% 90.24% 109.76% 114.63% 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
 
 

416  224  560  1171 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.110.00 
 PHB 0.03+0.005 
 LAMBO 0.0350.00 
 PASUKGB 0.0750.00 
 HLT 1.71+0.04 
 ARMADA 0.265+0.015 
 EAH 0.0250.00 

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