Highlights

[HOOVER] YoY Quarter Result on 2015-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     246.25%    YoY -     372.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 14,412 12,640 17,911 23,258 13,217 9,296 8,629 8.92%
  YoY % 14.02% -29.43% -22.99% 75.97% 42.18% 7.73% -
  Horiz. % 167.02% 146.48% 207.57% 269.53% 153.17% 107.73% 100.00%
PBT 33 -143 320 848 342 -120 -66 -
  YoY % 123.08% -144.69% -62.26% 147.95% 385.00% -81.82% -
  Horiz. % -50.00% 216.67% -484.85% -1,284.85% -518.18% 181.82% 100.00%
Tax -189 -289 -187 -265 -271 -159 -130 6.43%
  YoY % 34.60% -54.55% 29.43% 2.21% -70.44% -22.31% -
  Horiz. % 145.38% 222.31% 143.85% 203.85% 208.46% 122.31% 100.00%
NP -156 -432 133 583 71 -279 -196 -3.73%
  YoY % 63.89% -424.81% -77.19% 721.13% 125.45% -42.35% -
  Horiz. % 79.59% 220.41% -67.86% -297.45% -36.22% 142.35% 100.00%
NP to SH -311 -657 -31 370 -136 -409 -367 -2.72%
  YoY % 52.66% -2,019.35% -108.38% 372.06% 66.75% -11.44% -
  Horiz. % 84.74% 179.02% 8.45% -100.82% 37.06% 111.44% 100.00%
Tax Rate 572.73 % - % 58.44 % 31.25 % 79.24 % - % - % -
  YoY % 0.00% 0.00% 87.01% -60.56% 0.00% 0.00% -
  Horiz. % 722.78% 0.00% 73.75% 39.44% 100.00% - -
Total Cost 14,568 13,072 17,778 22,675 13,146 9,575 8,825 8.71%
  YoY % 11.44% -26.47% -21.60% 72.49% 37.30% 8.50% -
  Horiz. % 165.08% 148.12% 201.45% 256.94% 148.96% 108.50% 100.00%
Net Worth 46,799 45,199 47,199 46,399 43,600 42,503 40,799 2.31%
  YoY % 3.54% -4.24% 1.72% 6.42% 2.58% 4.18% -
  Horiz. % 114.71% 110.78% 115.69% 113.73% 106.86% 104.18% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 46,799 45,199 47,199 46,399 43,600 42,503 40,799 2.31%
  YoY % 3.54% -4.24% 1.72% 6.42% 2.58% 4.18% -
  Horiz. % 114.71% 110.78% 115.69% 113.73% 106.86% 104.18% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,098 40,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.24% 0.25% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.25% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -1.08 % -3.42 % 0.74 % 2.51 % 0.54 % -3.00 % -2.27 % -11.64%
  YoY % 68.42% -562.16% -70.52% 364.81% 118.00% -32.16% -
  Horiz. % 47.58% 150.66% -32.60% -110.57% -23.79% 132.16% 100.00%
ROE -0.66 % -1.45 % -0.07 % 0.80 % -0.31 % -0.96 % -0.90 % -5.04%
  YoY % 54.48% -1,971.43% -108.75% 358.06% 67.71% -6.67% -
  Horiz. % 73.33% 161.11% 7.78% -88.89% 34.44% 106.67% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.03 31.60 44.78 58.15 33.04 23.18 21.57 8.92%
  YoY % 14.02% -29.43% -22.99% 76.00% 42.54% 7.46% -
  Horiz. % 167.04% 146.50% 207.60% 269.59% 153.18% 107.46% 100.00%
EPS -0.78 -1.64 -0.08 0.93 -0.34 -1.02 -0.92 -2.71%
  YoY % 52.44% -1,950.00% -108.60% 373.53% 66.67% -10.87% -
  Horiz. % 84.78% 178.26% 8.70% -101.09% 36.96% 110.87% 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 1.1700 1.1300 1.1800 1.1600 1.0900 1.0600 1.0200 2.31%
  YoY % 3.54% -4.24% 1.72% 6.42% 2.83% 3.92% -
  Horiz. % 114.71% 110.78% 115.69% 113.73% 106.86% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.03 31.60 44.78 58.15 33.04 23.24 21.57 8.92%
  YoY % 14.02% -29.43% -22.99% 76.00% 42.17% 7.74% -
  Horiz. % 167.04% 146.50% 207.60% 269.59% 153.18% 107.74% 100.00%
EPS -0.78 -1.64 -0.08 0.93 -0.34 -1.02 -0.92 -2.71%
  YoY % 52.44% -1,950.00% -108.60% 373.53% 66.67% -10.87% -
  Horiz. % 84.78% 178.26% 8.70% -101.09% 36.96% 110.87% 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 1.1700 1.1300 1.1800 1.1600 1.0900 1.0626 1.0200 2.31%
  YoY % 3.54% -4.24% 1.72% 6.42% 2.58% 4.18% -
  Horiz. % 114.71% 110.78% 115.69% 113.73% 106.86% 104.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6800 0.4500 0.5200 0.5750 0.5450 0.3000 0.4400 -
P/RPS 1.89 1.42 1.16 0.99 1.65 1.29 2.04 -1.26%
  YoY % 33.10% 22.41% 17.17% -40.00% 27.91% -36.76% -
  Horiz. % 92.65% 69.61% 56.86% 48.53% 80.88% 63.24% 100.00%
P/EPS -87.46 -27.40 -670.97 62.16 -160.29 -29.41 -47.96 10.53%
  YoY % -219.20% 95.92% -1,179.42% 138.78% -445.02% 38.68% -
  Horiz. % 182.36% 57.13% 1,399.02% -129.61% 334.22% 61.32% 100.00%
EY -1.14 -3.65 -0.15 1.61 -0.62 -3.40 -2.09 -9.60%
  YoY % 68.77% -2,333.33% -109.32% 359.68% 81.76% -62.68% -
  Horiz. % 54.55% 174.64% 7.18% -77.03% 29.67% 162.68% 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 0.40 0.44 0.50 0.50 0.28 0.43 5.11%
  YoY % 45.00% -9.09% -12.00% 0.00% 78.57% -34.88% -
  Horiz. % 134.88% 93.02% 102.33% 116.28% 116.28% 65.12% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 30/05/16 27/05/15 26/05/14 21/05/13 24/05/12 -
Price 0.7000 0.4500 0.4800 0.6200 0.5500 0.3800 0.2500 -
P/RPS 1.94 1.42 1.07 1.07 1.66 1.64 1.16 8.94%
  YoY % 36.62% 32.71% 0.00% -35.54% 1.22% 41.38% -
  Horiz. % 167.24% 122.41% 92.24% 92.24% 143.10% 141.38% 100.00%
P/EPS -90.03 -27.40 -619.35 67.03 -161.76 -37.25 -27.25 22.03%
  YoY % -228.58% 95.58% -1,023.99% 141.44% -334.26% -36.70% -
  Horiz. % 330.39% 100.55% 2,272.84% -245.98% 593.61% 136.70% 100.00%
EY -1.11 -3.65 -0.16 1.49 -0.62 -2.68 -3.67 -18.06%
  YoY % 69.59% -2,181.25% -110.74% 340.32% 76.87% 26.98% -
  Horiz. % 30.25% 99.46% 4.36% -40.60% 16.89% 73.02% 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 0.60 0.40 0.41 0.53 0.50 0.36 0.25 15.70%
  YoY % 50.00% -2.44% -22.64% 6.00% 38.89% 44.00% -
  Horiz. % 240.00% 160.00% 164.00% 212.00% 200.00% 144.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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