Highlights

[HOOVER] YoY TTM Result on 2008-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     53.50%    YoY -     -33.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 42,162 50,241 48,756 34,107 28,199 48,828 64,436 -6.82%
  YoY % -16.08% 3.05% 42.95% 20.95% -42.25% -24.22% -
  Horiz. % 65.43% 77.97% 75.67% 52.93% 43.76% 75.78% 100.00%
PBT 3,124 6,720 3,540 339 270 1,101 -2,416 -
  YoY % -53.51% 89.83% 944.25% 25.56% -75.48% 145.57% -
  Horiz. % -129.30% -278.15% -146.52% -14.03% -11.18% -45.57% 100.00%
Tax -424 -1,589 -1,304 -728 -445 -750 -1,341 -17.45%
  YoY % 73.32% -21.86% -79.12% -63.60% 40.67% 44.07% -
  Horiz. % 31.62% 118.49% 97.24% 54.29% 33.18% 55.93% 100.00%
NP 2,700 5,131 2,236 -389 -175 351 -3,757 -
  YoY % -47.38% 129.47% 674.81% -122.29% -149.86% 109.34% -
  Horiz. % -71.87% -136.57% -59.52% 10.35% 4.66% -9.34% 100.00%
NP to SH 1,971 4,608 1,734 -890 -665 -131 -3,847 -
  YoY % -57.23% 165.74% 294.83% -33.83% -407.63% 96.59% -
  Horiz. % -51.23% -119.78% -45.07% 23.13% 17.29% 3.41% 100.00%
Tax Rate 13.57 % 23.65 % 36.84 % 214.75 % 164.81 % 68.12 % - % -
  YoY % -42.62% -35.80% -82.85% 30.30% 141.94% 0.00% -
  Horiz. % 19.92% 34.72% 54.08% 315.25% 241.94% 100.00% -
Total Cost 39,462 45,110 46,520 34,496 28,374 48,477 68,193 -8.71%
  YoY % -12.52% -3.03% 34.86% 21.58% -41.47% -28.91% -
  Horiz. % 57.87% 66.15% 68.22% 50.59% 41.61% 71.09% 100.00%
Net Worth 39,977 38,744 33,919 32,065 33,265 33,940 31,179 4.23%
  YoY % 3.18% 14.23% 5.78% -3.61% -1.99% 8.85% -
  Horiz. % 128.22% 124.26% 108.79% 102.84% 106.69% 108.85% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 39,977 38,744 33,919 32,065 33,265 33,940 31,179 4.23%
  YoY % 3.18% 14.23% 5.78% -3.61% -1.99% 8.85% -
  Horiz. % 128.22% 124.26% 108.79% 102.84% 106.69% 108.85% 100.00%
NOSH 39,977 39,943 39,904 40,081 40,078 39,930 39,974 0.00%
  YoY % 0.09% 0.10% -0.44% 0.01% 0.37% -0.11% -
  Horiz. % 100.01% 99.92% 99.83% 100.27% 100.26% 99.89% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.40 % 10.21 % 4.59 % -1.14 % -0.62 % 0.72 % -5.83 % -
  YoY % -37.32% 122.44% 502.63% -83.87% -186.11% 112.35% -
  Horiz. % -109.78% -175.13% -78.73% 19.55% 10.63% -12.35% 100.00%
ROE 4.93 % 11.89 % 5.11 % -2.78 % -2.00 % -0.39 % -12.34 % -
  YoY % -58.54% 132.68% 283.81% -39.00% -412.82% 96.84% -
  Horiz. % -39.95% -96.35% -41.41% 22.53% 16.21% 3.16% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 105.46 125.78 122.18 85.09 70.36 122.28 161.19 -6.82%
  YoY % -16.16% 2.95% 43.59% 20.94% -42.46% -24.14% -
  Horiz. % 65.43% 78.03% 75.80% 52.79% 43.65% 75.86% 100.00%
EPS 4.93 11.54 4.35 -2.22 -1.66 -0.33 -9.62 -
  YoY % -57.28% 165.29% 295.95% -33.73% -403.03% 96.57% -
  Horiz. % -51.25% -119.96% -45.22% 23.08% 17.26% 3.43% 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 1.0000 0.9700 0.8500 0.8000 0.8300 0.8500 0.7800 4.23%
  YoY % 3.09% 14.12% 6.25% -3.61% -2.35% 8.97% -
  Horiz. % 128.21% 124.36% 108.97% 102.56% 106.41% 108.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 105.41 125.60 121.89 85.27 70.50 122.07 161.09 -6.82%
  YoY % -16.07% 3.04% 42.95% 20.95% -42.25% -24.22% -
  Horiz. % 65.44% 77.97% 75.67% 52.93% 43.76% 75.78% 100.00%
EPS 4.93 11.52 4.34 -2.23 -1.66 -0.33 -9.62 -
  YoY % -57.20% 165.44% 294.62% -34.34% -403.03% 96.57% -
  Horiz. % -51.25% -119.75% -45.11% 23.18% 17.26% 3.43% 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 0.9994 0.9686 0.8480 0.8016 0.8316 0.8485 0.7795 4.23%
  YoY % 3.18% 14.22% 5.79% -3.61% -1.99% 8.85% -
  Horiz. % 128.21% 124.26% 108.79% 102.84% 106.68% 108.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.3000 0.3000 0.4400 0.3000 0.6800 0.3700 0.4500 -
P/RPS 0.28 0.24 0.36 0.35 0.97 0.30 0.28 -
  YoY % 16.67% -33.33% 2.86% -63.92% 223.33% 7.14% -
  Horiz. % 100.00% 85.71% 128.57% 125.00% 346.43% 107.14% 100.00%
P/EPS 6.08 2.60 10.13 -13.51 -40.98 -112.78 -4.68 -
  YoY % 133.85% -74.33% 174.98% 67.03% 63.66% -2,309.83% -
  Horiz. % -129.91% -55.56% -216.45% 288.68% 875.64% 2,409.83% 100.00%
EY 16.43 38.45 9.88 -7.40 -2.44 -0.89 -21.39 -
  YoY % -57.27% 289.17% 233.51% -203.28% -174.16% 95.84% -
  Horiz. % -76.81% -179.76% -46.19% 34.60% 11.41% 4.16% 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 0.30 0.31 0.52 0.38 0.82 0.44 0.58 -10.40%
  YoY % -3.23% -40.38% 36.84% -53.66% 86.36% -24.14% -
  Horiz. % 51.72% 53.45% 89.66% 65.52% 141.38% 75.86% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 29/08/05 -
Price 0.2850 0.2300 0.4300 0.2100 0.4000 0.3700 0.7000 -
P/RPS 0.27 0.18 0.35 0.25 0.57 0.30 0.43 -7.46%
  YoY % 50.00% -48.57% 40.00% -56.14% 90.00% -30.23% -
  Horiz. % 62.79% 41.86% 81.40% 58.14% 132.56% 69.77% 100.00%
P/EPS 5.78 1.99 9.90 -9.46 -24.11 -112.78 -7.27 -
  YoY % 190.45% -79.90% 204.65% 60.76% 78.62% -1,451.31% -
  Horiz. % -79.50% -27.37% -136.18% 130.12% 331.64% 1,551.31% 100.00%
EY 17.30 50.16 10.11 -10.57 -4.15 -0.89 -13.75 -
  YoY % -65.51% 396.14% 195.65% -154.70% -366.29% 93.53% -
  Horiz. % -125.82% -364.80% -73.53% 76.87% 30.18% 6.47% 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 0.29 0.24 0.51 0.26 0.48 0.44 0.90 -17.19%
  YoY % 20.83% -52.94% 96.15% -45.83% 9.09% -51.11% -
  Horiz. % 32.22% 26.67% 56.67% 28.89% 53.33% 48.89% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS