Highlights

[HOOVER] YoY TTM Result on 2009-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -41.06%    YoY -     294.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 38,473 42,162 50,241 48,756 34,107 28,199 48,828 -3.89%
  YoY % -8.75% -16.08% 3.05% 42.95% 20.95% -42.25% -
  Horiz. % 78.79% 86.35% 102.89% 99.85% 69.85% 57.75% 100.00%
PBT 1,694 3,124 6,720 3,540 339 270 1,101 7.44%
  YoY % -45.77% -53.51% 89.83% 944.25% 25.56% -75.48% -
  Horiz. % 153.86% 283.74% 610.35% 321.53% 30.79% 24.52% 100.00%
Tax -799 -424 -1,589 -1,304 -728 -445 -750 1.06%
  YoY % -88.44% 73.32% -21.86% -79.12% -63.60% 40.67% -
  Horiz. % 106.53% 56.53% 211.87% 173.87% 97.07% 59.33% 100.00%
NP 895 2,700 5,131 2,236 -389 -175 351 16.87%
  YoY % -66.85% -47.38% 129.47% 674.81% -122.29% -149.86% -
  Horiz. % 254.99% 769.23% 1,461.82% 637.04% -110.83% -49.86% 100.00%
NP to SH 214 1,971 4,608 1,734 -890 -665 -131 -
  YoY % -89.14% -57.23% 165.74% 294.83% -33.83% -407.63% -
  Horiz. % -163.36% -1,504.58% -3,517.56% -1,323.66% 679.39% 507.63% 100.00%
Tax Rate 47.17 % 13.57 % 23.65 % 36.84 % 214.75 % 164.81 % 68.12 % -5.94%
  YoY % 247.61% -42.62% -35.80% -82.85% 30.30% 141.94% -
  Horiz. % 69.25% 19.92% 34.72% 54.08% 315.25% 241.94% 100.00%
Total Cost 37,578 39,462 45,110 46,520 34,496 28,374 48,477 -4.15%
  YoY % -4.77% -12.52% -3.03% 34.86% 21.58% -41.47% -
  Horiz. % 77.52% 81.40% 93.05% 95.96% 71.16% 58.53% 100.00%
Net Worth 43,600 39,977 38,744 33,919 32,065 33,265 33,940 4.26%
  YoY % 9.06% 3.18% 14.23% 5.78% -3.61% -1.99% -
  Horiz. % 128.46% 117.79% 114.16% 99.94% 94.48% 98.01% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 43,600 39,977 38,744 33,919 32,065 33,265 33,940 4.26%
  YoY % 9.06% 3.18% 14.23% 5.78% -3.61% -1.99% -
  Horiz. % 128.46% 117.79% 114.16% 99.94% 94.48% 98.01% 100.00%
NOSH 40,000 39,977 39,943 39,904 40,081 40,078 39,930 0.03%
  YoY % 0.06% 0.09% 0.10% -0.44% 0.01% 0.37% -
  Horiz. % 100.18% 100.12% 100.03% 99.94% 100.38% 100.37% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.33 % 6.40 % 10.21 % 4.59 % -1.14 % -0.62 % 0.72 % 21.60%
  YoY % -63.59% -37.32% 122.44% 502.63% -83.87% -186.11% -
  Horiz. % 323.61% 888.89% 1,418.06% 637.50% -158.33% -86.11% 100.00%
ROE 0.49 % 4.93 % 11.89 % 5.11 % -2.78 % -2.00 % -0.39 % -
  YoY % -90.06% -58.54% 132.68% 283.81% -39.00% -412.82% -
  Horiz. % -125.64% -1,264.10% -3,048.72% -1,310.26% 712.82% 512.82% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.18 105.46 125.78 122.18 85.09 70.36 122.28 -3.92%
  YoY % -8.80% -16.16% 2.95% 43.59% 20.94% -42.46% -
  Horiz. % 78.66% 86.24% 102.86% 99.92% 69.59% 57.54% 100.00%
EPS 0.54 4.93 11.54 4.35 -2.22 -1.66 -0.33 -
  YoY % -89.05% -57.28% 165.29% 295.95% -33.73% -403.03% -
  Horiz. % -163.64% -1,493.94% -3,496.97% -1,318.18% 672.73% 503.03% 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 1.0900 1.0000 0.9700 0.8500 0.8000 0.8300 0.8500 4.23%
  YoY % 9.00% 3.09% 14.12% 6.25% -3.61% -2.35% -
  Horiz. % 128.24% 117.65% 114.12% 100.00% 94.12% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.18 105.41 125.60 121.89 85.27 70.50 122.07 -3.89%
  YoY % -8.76% -16.07% 3.04% 42.95% 20.95% -42.25% -
  Horiz. % 78.79% 86.35% 102.89% 99.85% 69.85% 57.75% 100.00%
EPS 0.54 4.93 11.52 4.34 -2.23 -1.66 -0.33 -
  YoY % -89.05% -57.20% 165.44% 294.62% -34.34% -403.03% -
  Horiz. % -163.64% -1,493.94% -3,490.91% -1,315.15% 675.76% 503.03% 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 1.0900 0.9994 0.9686 0.8480 0.8016 0.8316 0.8485 4.26%
  YoY % 9.07% 3.18% 14.22% 5.79% -3.61% -1.99% -
  Horiz. % 128.46% 117.78% 114.15% 99.94% 94.47% 98.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.2600 0.3000 0.3000 0.4400 0.3000 0.6800 0.3700 -
P/RPS 0.27 0.28 0.24 0.36 0.35 0.97 0.30 -1.74%
  YoY % -3.57% 16.67% -33.33% 2.86% -63.92% 223.33% -
  Horiz. % 90.00% 93.33% 80.00% 120.00% 116.67% 323.33% 100.00%
P/EPS 48.60 6.08 2.60 10.13 -13.51 -40.98 -112.78 -
  YoY % 699.34% 133.85% -74.33% 174.98% 67.03% 63.66% -
  Horiz. % -43.09% -5.39% -2.31% -8.98% 11.98% 36.34% 100.00%
EY 2.06 16.43 38.45 9.88 -7.40 -2.44 -0.89 -
  YoY % -87.46% -57.27% 289.17% 233.51% -203.28% -174.16% -
  Horiz. % -231.46% -1,846.07% -4,320.22% -1,110.11% 831.46% 274.16% 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 0.24 0.30 0.31 0.52 0.38 0.82 0.44 -9.60%
  YoY % -20.00% -3.23% -40.38% 36.84% -53.66% 86.36% -
  Horiz. % 54.55% 68.18% 70.45% 118.18% 86.36% 186.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 -
Price 0.2600 0.2850 0.2300 0.4300 0.2100 0.4000 0.3700 -
P/RPS 0.27 0.27 0.18 0.35 0.25 0.57 0.30 -1.74%
  YoY % 0.00% 50.00% -48.57% 40.00% -56.14% 90.00% -
  Horiz. % 90.00% 90.00% 60.00% 116.67% 83.33% 190.00% 100.00%
P/EPS 48.60 5.78 1.99 9.90 -9.46 -24.11 -112.78 -
  YoY % 740.83% 190.45% -79.90% 204.65% 60.76% 78.62% -
  Horiz. % -43.09% -5.13% -1.76% -8.78% 8.39% 21.38% 100.00%
EY 2.06 17.30 50.16 10.11 -10.57 -4.15 -0.89 -
  YoY % -88.09% -65.51% 396.14% 195.65% -154.70% -366.29% -
  Horiz. % -231.46% -1,943.82% -5,635.96% -1,135.96% 1,187.64% 466.29% 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 0.24 0.29 0.24 0.51 0.26 0.48 0.44 -9.60%
  YoY % -17.24% 20.83% -52.94% 96.15% -45.83% 9.09% -
  Horiz. % 54.55% 65.91% 54.55% 115.91% 59.09% 109.09% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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