Highlights

[HOOVER] YoY Quarter Result on 2016-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     93.60%    YoY -     -108.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,599 14,412 12,640 17,911 23,258 13,217 9,296 10.14%
  YoY % 15.17% 14.02% -29.43% -22.99% 75.97% 42.18% -
  Horiz. % 178.56% 155.03% 135.97% 192.67% 250.19% 142.18% 100.00%
PBT -294 33 -143 320 848 342 -120 16.10%
  YoY % -990.91% 123.08% -144.69% -62.26% 147.95% 385.00% -
  Horiz. % 245.00% -27.50% 119.17% -266.67% -706.67% -285.00% 100.00%
Tax -132 -189 -289 -187 -265 -271 -159 -3.05%
  YoY % 30.16% 34.60% -54.55% 29.43% 2.21% -70.44% -
  Horiz. % 83.02% 118.87% 181.76% 117.61% 166.67% 170.44% 100.00%
NP -426 -156 -432 133 583 71 -279 7.31%
  YoY % -173.08% 63.89% -424.81% -77.19% 721.13% 125.45% -
  Horiz. % 152.69% 55.91% 154.84% -47.67% -208.96% -25.45% 100.00%
NP to SH -526 -311 -657 -31 370 -136 -409 4.28%
  YoY % -69.13% 52.66% -2,019.35% -108.38% 372.06% 66.75% -
  Horiz. % 128.61% 76.04% 160.64% 7.58% -90.46% 33.25% 100.00%
Tax Rate - % 572.73 % - % 58.44 % 31.25 % 79.24 % - % -
  YoY % 0.00% 0.00% 0.00% 87.01% -60.56% 0.00% -
  Horiz. % 0.00% 722.78% 0.00% 73.75% 39.44% 100.00% -
Total Cost 17,025 14,568 13,072 17,778 22,675 13,146 9,575 10.06%
  YoY % 16.87% 11.44% -26.47% -21.60% 72.49% 37.30% -
  Horiz. % 177.81% 152.15% 136.52% 185.67% 236.81% 137.30% 100.00%
Net Worth 45,199 46,799 45,199 47,199 46,399 43,600 42,503 1.03%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.58% -
  Horiz. % 106.34% 110.11% 106.34% 111.05% 109.17% 102.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 45,199 46,799 45,199 47,199 46,399 43,600 42,503 1.03%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.58% -
  Horiz. % 106.34% 110.11% 106.34% 111.05% 109.17% 102.58% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,098 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.24% -
  Horiz. % 99.76% 99.76% 99.76% 99.76% 99.76% 99.76% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.57 % -1.08 % -3.42 % 0.74 % 2.51 % 0.54 % -3.00 % -2.54%
  YoY % -137.96% 68.42% -562.16% -70.52% 364.81% 118.00% -
  Horiz. % 85.67% 36.00% 114.00% -24.67% -83.67% -18.00% 100.00%
ROE -1.16 % -0.66 % -1.45 % -0.07 % 0.80 % -0.31 % -0.96 % 3.20%
  YoY % -75.76% 54.48% -1,971.43% -108.75% 358.06% 67.71% -
  Horiz. % 120.83% 68.75% 151.04% 7.29% -83.33% 32.29% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.50 36.03 31.60 44.78 58.15 33.04 23.18 10.19%
  YoY % 15.18% 14.02% -29.43% -22.99% 76.00% 42.54% -
  Horiz. % 179.03% 155.44% 136.32% 193.18% 250.86% 142.54% 100.00%
EPS -1.32 -0.78 -1.64 -0.08 0.93 -0.34 -1.02 4.39%
  YoY % -69.23% 52.44% -1,950.00% -108.60% 373.53% 66.67% -
  Horiz. % 129.41% 76.47% 160.78% 7.84% -91.18% 33.33% 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 1.1300 1.1700 1.1300 1.1800 1.1600 1.0900 1.0600 1.07%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.83% -
  Horiz. % 106.60% 110.38% 106.60% 111.32% 109.43% 102.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.50 36.03 31.60 44.78 58.15 33.04 23.24 10.14%
  YoY % 15.18% 14.02% -29.43% -22.99% 76.00% 42.17% -
  Horiz. % 178.57% 155.03% 135.97% 192.69% 250.22% 142.17% 100.00%
EPS -1.32 -0.78 -1.64 -0.08 0.93 -0.34 -1.02 4.39%
  YoY % -69.23% 52.44% -1,950.00% -108.60% 373.53% 66.67% -
  Horiz. % 129.41% 76.47% 160.78% 7.84% -91.18% 33.33% 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 1.1300 1.1700 1.1300 1.1800 1.1600 1.0900 1.0626 1.03%
  YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.58% -
  Horiz. % 106.34% 110.11% 106.34% 111.05% 109.17% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5850 0.6800 0.4500 0.5200 0.5750 0.5450 0.3000 -
P/RPS 1.41 1.89 1.42 1.16 0.99 1.65 1.29 1.49%
  YoY % -25.40% 33.10% 22.41% 17.17% -40.00% 27.91% -
  Horiz. % 109.30% 146.51% 110.08% 89.92% 76.74% 127.91% 100.00%
P/EPS -44.49 -87.46 -27.40 -670.97 62.16 -160.29 -29.41 7.14%
  YoY % 49.13% -219.20% 95.92% -1,179.42% 138.78% -445.02% -
  Horiz. % 151.28% 297.38% 93.17% 2,281.43% -211.36% 545.02% 100.00%
EY -2.25 -1.14 -3.65 -0.15 1.61 -0.62 -3.40 -6.65%
  YoY % -97.37% 68.77% -2,333.33% -109.32% 359.68% 81.76% -
  Horiz. % 66.18% 33.53% 107.35% 4.41% -47.35% 18.24% 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 0.52 0.58 0.40 0.44 0.50 0.50 0.28 10.86%
  YoY % -10.34% 45.00% -9.09% -12.00% 0.00% 78.57% -
  Horiz. % 185.71% 207.14% 142.86% 157.14% 178.57% 178.57% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 24/05/18 29/05/17 30/05/16 27/05/15 26/05/14 21/05/13 -
Price 0.5900 0.7000 0.4500 0.4800 0.6200 0.5500 0.3800 -
P/RPS 1.42 1.94 1.42 1.07 1.07 1.66 1.64 -2.37%
  YoY % -26.80% 36.62% 32.71% 0.00% -35.54% 1.22% -
  Horiz. % 86.59% 118.29% 86.59% 65.24% 65.24% 101.22% 100.00%
P/EPS -44.87 -90.03 -27.40 -619.35 67.03 -161.76 -37.25 3.15%
  YoY % 50.16% -228.58% 95.58% -1,023.99% 141.44% -334.26% -
  Horiz. % 120.46% 241.69% 73.56% 1,662.68% -179.95% 434.26% 100.00%
EY -2.23 -1.11 -3.65 -0.16 1.49 -0.62 -2.68 -3.02%
  YoY % -100.90% 69.59% -2,181.25% -110.74% 340.32% 76.87% -
  Horiz. % 83.21% 41.42% 136.19% 5.97% -55.60% 23.13% 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 0.52 0.60 0.40 0.41 0.53 0.50 0.36 6.32%
  YoY % -13.33% 50.00% -2.44% -22.64% 6.00% 38.89% -
  Horiz. % 144.44% 166.67% 111.11% 113.89% 147.22% 138.89% 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
 
 

344  321  599  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.055-0.01 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 HLT 1.64-0.03 
 PASUKGB 0.0750.00 
 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