Highlights

[HOOVER] YoY Quarter Result on 2013-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     3.54%    YoY -     -11.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 17,911 23,258 13,217 9,296 8,629 8,809 9,596 10.95%
  YoY % -22.99% 75.97% 42.18% 7.73% -2.04% -8.20% -
  Horiz. % 186.65% 242.37% 137.73% 96.87% 89.92% 91.80% 100.00%
PBT 320 848 342 -120 -66 -260 1,016 -17.50%
  YoY % -62.26% 147.95% 385.00% -81.82% 74.62% -125.59% -
  Horiz. % 31.50% 83.46% 33.66% -11.81% -6.50% -25.59% 100.00%
Tax -187 -265 -271 -159 -130 363 -240 -4.07%
  YoY % 29.43% 2.21% -70.44% -22.31% -135.81% 251.25% -
  Horiz. % 77.92% 110.42% 112.92% 66.25% 54.17% -151.25% 100.00%
NP 133 583 71 -279 -196 103 776 -25.45%
  YoY % -77.19% 721.13% 125.45% -42.35% -290.29% -86.73% -
  Horiz. % 17.14% 75.13% 9.15% -35.95% -25.26% 13.27% 100.00%
NP to SH -31 370 -136 -409 -367 -11 655 -
  YoY % -108.38% 372.06% 66.75% -11.44% -3,236.36% -101.68% -
  Horiz. % -4.73% 56.49% -20.76% -62.44% -56.03% -1.68% 100.00%
Tax Rate 58.44 % 31.25 % 79.24 % - % - % - % 23.62 % 16.28%
  YoY % 87.01% -60.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 247.42% 132.30% 335.48% 0.00% 0.00% 0.00% 100.00%
Total Cost 17,778 22,675 13,146 9,575 8,825 8,706 8,820 12.38%
  YoY % -21.60% 72.49% 37.30% 8.50% 1.37% -1.29% -
  Horiz. % 201.56% 257.09% 149.05% 108.56% 100.06% 98.71% 100.00%
Net Worth 47,199 46,399 43,600 42,503 40,799 37,830 37,542 3.89%
  YoY % 1.72% 6.42% 2.58% 4.18% 7.85% 0.77% -
  Horiz. % 125.72% 123.59% 116.13% 113.21% 108.68% 100.77% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 47,199 46,399 43,600 42,503 40,799 37,830 37,542 3.89%
  YoY % 1.72% 6.42% 2.58% 4.18% 7.85% 0.77% -
  Horiz. % 125.72% 123.59% 116.13% 113.21% 108.68% 100.77% 100.00%
NOSH 40,000 40,000 40,000 40,098 40,000 38,999 39,939 0.03%
  YoY % 0.00% 0.00% -0.24% 0.25% 2.56% -2.35% -
  Horiz. % 100.15% 100.15% 100.15% 100.40% 100.15% 97.65% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.74 % 2.51 % 0.54 % -3.00 % -2.27 % 1.17 % 8.09 % -32.85%
  YoY % -70.52% 364.81% 118.00% -32.16% -294.02% -85.54% -
  Horiz. % 9.15% 31.03% 6.67% -37.08% -28.06% 14.46% 100.00%
ROE -0.07 % 0.80 % -0.31 % -0.96 % -0.90 % -0.03 % 1.74 % -
  YoY % -108.75% 358.06% 67.71% -6.67% -2,900.00% -101.72% -
  Horiz. % -4.02% 45.98% -17.82% -55.17% -51.72% -1.72% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.78 58.15 33.04 23.18 21.57 22.59 24.03 10.92%
  YoY % -22.99% 76.00% 42.54% 7.46% -4.52% -5.99% -
  Horiz. % 186.35% 241.99% 137.49% 96.46% 89.76% 94.01% 100.00%
EPS -0.08 0.93 -0.34 -1.02 -0.92 -0.03 1.64 -
  YoY % -108.60% 373.53% 66.67% -10.87% -2,966.67% -101.83% -
  Horiz. % -4.88% 56.71% -20.73% -62.20% -56.10% -1.83% 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 1.1600 1.0900 1.0600 1.0200 0.9700 0.9400 3.86%
  YoY % 1.72% 6.42% 2.83% 3.92% 5.15% 3.19% -
  Horiz. % 125.53% 123.40% 115.96% 112.77% 108.51% 103.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.78 58.15 33.04 23.24 21.57 22.02 23.99 10.95%
  YoY % -22.99% 76.00% 42.17% 7.74% -2.04% -8.21% -
  Horiz. % 186.66% 242.39% 137.72% 96.87% 89.91% 91.79% 100.00%
EPS -0.08 0.93 -0.34 -1.02 -0.92 -0.03 1.64 -
  YoY % -108.60% 373.53% 66.67% -10.87% -2,966.67% -101.83% -
  Horiz. % -4.88% 56.71% -20.73% -62.20% -56.10% -1.83% 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 1.1600 1.0900 1.0626 1.0200 0.9458 0.9386 3.88%
  YoY % 1.72% 6.42% 2.58% 4.18% 7.85% 0.77% -
  Horiz. % 125.72% 123.59% 116.13% 113.21% 108.67% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5200 0.5750 0.5450 0.3000 0.4400 0.2800 0.3500 -
P/RPS 1.16 0.99 1.65 1.29 2.04 1.24 1.46 -3.76%
  YoY % 17.17% -40.00% 27.91% -36.76% 64.52% -15.07% -
  Horiz. % 79.45% 67.81% 113.01% 88.36% 139.73% 84.93% 100.00%
P/EPS -670.97 62.16 -160.29 -29.41 -47.96 -992.73 21.34 -
  YoY % -1,179.42% 138.78% -445.02% 38.68% 95.17% -4,751.97% -
  Horiz. % -3,144.19% 291.28% -751.12% -137.82% -224.74% -4,651.97% 100.00%
EY -0.15 1.61 -0.62 -3.40 -2.09 -0.10 4.69 -
  YoY % -109.32% 359.68% 81.76% -62.68% -1,990.00% -102.13% -
  Horiz. % -3.20% 34.33% -13.22% -72.49% -44.56% -2.13% 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 0.50 0.50 0.28 0.43 0.29 0.37 2.93%
  YoY % -12.00% 0.00% 78.57% -34.88% 48.28% -21.62% -
  Horiz. % 118.92% 135.14% 135.14% 75.68% 116.22% 78.38% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 26/05/14 21/05/13 24/05/12 30/05/11 19/05/10 -
Price 0.4800 0.6200 0.5500 0.3800 0.2500 0.2800 0.4200 -
P/RPS 1.07 1.07 1.66 1.64 1.16 1.24 1.75 -7.87%
  YoY % 0.00% -35.54% 1.22% 41.38% -6.45% -29.14% -
  Horiz. % 61.14% 61.14% 94.86% 93.71% 66.29% 70.86% 100.00%
P/EPS -619.35 67.03 -161.76 -37.25 -27.25 -992.73 25.61 -
  YoY % -1,023.99% 141.44% -334.26% -36.70% 97.26% -3,976.34% -
  Horiz. % -2,418.39% 261.73% -631.63% -145.45% -106.40% -3,876.34% 100.00%
EY -0.16 1.49 -0.62 -2.68 -3.67 -0.10 3.90 -
  YoY % -110.74% 340.32% 76.87% 26.98% -3,570.00% -102.56% -
  Horiz. % -4.10% 38.21% -15.90% -68.72% -94.10% -2.56% 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 0.50 0.36 0.25 0.29 0.45 -1.54%
  YoY % -22.64% 6.00% 38.89% 44.00% -13.79% -35.56% -
  Horiz. % 91.11% 117.78% 111.11% 80.00% 55.56% 64.44% 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
 
 

364  295  592  1120 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.195+0.025 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.110.00 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 PASUKGB 0.0750.00 
 HLT 1.670.00 
 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