Highlights

[HOOVER] YoY TTM Result on 2018-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     11.74%    YoY -     -736.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 50,165 62,070 56,577 53,464 61,473 67,255 48,912 0.42%
  YoY % -19.18% 9.71% 5.82% -13.03% -8.60% 37.50% -
  Horiz. % 102.56% 126.90% 115.67% 109.31% 125.68% 137.50% 100.00%
PBT -2,155 -1,472 -815 1,778 1,473 1,636 2,537 -
  YoY % -46.40% -80.61% -145.84% 20.71% -9.96% -35.51% -
  Horiz. % -84.94% -58.02% -32.12% 70.08% 58.06% 64.49% 100.00%
Tax -173 -1,046 -457 -658 -1,086 -817 -564 -17.86%
  YoY % 83.46% -128.88% 30.55% 39.41% -32.93% -44.86% -
  Horiz. % 30.67% 185.46% 81.03% 116.67% 192.55% 144.86% 100.00%
NP -2,328 -2,518 -1,272 1,120 387 819 1,973 -
  YoY % 7.55% -97.96% -213.57% 189.41% -52.75% -58.49% -
  Horiz. % -117.99% -127.62% -64.47% 56.77% 19.61% 41.51% 100.00%
NP to SH -2,396 -2,921 -1,578 248 -580 -54 1,306 -
  YoY % 17.97% -85.11% -736.29% 142.76% -974.07% -104.13% -
  Horiz. % -183.46% -223.66% -120.83% 18.99% -44.41% -4.13% 100.00%
Tax Rate - % - % - % 37.01 % 73.73 % 49.94 % 22.23 % -
  YoY % 0.00% 0.00% 0.00% -49.80% 47.64% 124.65% -
  Horiz. % 0.00% 0.00% 0.00% 166.49% 331.67% 224.65% 100.00%
Total Cost 52,493 64,588 57,849 52,344 61,086 66,436 46,939 1.88%
  YoY % -18.73% 11.65% 10.52% -14.31% -8.05% 41.54% -
  Horiz. % 111.83% 137.60% 123.24% 111.51% 130.14% 141.54% 100.00%
Net Worth 42,399 43,200 45,999 47,600 47,199 46,399 46,399 -1.49%
  YoY % -1.85% -6.09% -3.36% 0.85% 1.72% 0.00% -
  Horiz. % 91.38% 93.10% 99.14% 102.59% 101.72% 100.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 42,399 43,200 45,999 47,600 47,199 46,399 46,399 -1.49%
  YoY % -1.85% -6.09% -3.36% 0.85% 1.72% 0.00% -
  Horiz. % 91.38% 93.10% 99.14% 102.59% 101.72% 100.00% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -4.64 % -4.06 % -2.25 % 2.09 % 0.63 % 1.22 % 4.03 % -
  YoY % -14.29% -80.44% -207.66% 231.75% -48.36% -69.73% -
  Horiz. % -115.14% -100.74% -55.83% 51.86% 15.63% 30.27% 100.00%
ROE -5.65 % -6.76 % -3.43 % 0.52 % -1.23 % -0.12 % 2.81 % -
  YoY % 16.42% -97.08% -759.62% 142.28% -925.00% -104.27% -
  Horiz. % -201.07% -240.57% -122.06% 18.51% -43.77% -4.27% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 125.41 155.18 141.44 133.66 153.68 168.14 122.28 0.42%
  YoY % -19.18% 9.71% 5.82% -13.03% -8.60% 37.50% -
  Horiz. % 102.56% 126.91% 115.67% 109.31% 125.68% 137.50% 100.00%
EPS -5.99 -7.30 -3.95 0.62 -1.45 -0.14 3.27 -
  YoY % 17.95% -84.81% -737.10% 142.76% -935.71% -104.28% -
  Horiz. % -183.18% -223.24% -120.80% 18.96% -44.34% -4.28% 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 1.0600 1.0800 1.1500 1.1900 1.1800 1.1600 1.1600 -1.49%
  YoY % -1.85% -6.09% -3.36% 0.85% 1.72% 0.00% -
  Horiz. % 91.38% 93.10% 99.14% 102.59% 101.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 125.41 155.18 141.44 133.66 153.68 168.14 122.28 0.42%
  YoY % -19.18% 9.71% 5.82% -13.03% -8.60% 37.50% -
  Horiz. % 102.56% 126.91% 115.67% 109.31% 125.68% 137.50% 100.00%
EPS -5.99 -7.30 -3.95 0.62 -1.45 -0.14 3.27 -
  YoY % 17.95% -84.81% -737.10% 142.76% -935.71% -104.28% -
  Horiz. % -183.18% -223.24% -120.80% 18.96% -44.34% -4.28% 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 1.0600 1.0800 1.1500 1.1900 1.1800 1.1600 1.1600 -1.49%
  YoY % -1.85% -6.09% -3.36% 0.85% 1.72% 0.00% -
  Horiz. % 91.38% 93.10% 99.14% 102.59% 101.72% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8000 0.5750 0.6350 0.4500 0.4000 0.4800 0.6200 -
P/RPS 0.64 0.37 0.45 0.34 0.26 0.29 0.51 3.85%
  YoY % 72.97% -17.78% 32.35% 30.77% -10.34% -43.14% -
  Horiz. % 125.49% 72.55% 88.24% 66.67% 50.98% 56.86% 100.00%
P/EPS -13.36 -7.87 -16.10 72.58 -27.59 -355.56 18.99 -
  YoY % -69.76% 51.12% -122.18% 363.07% 92.24% -1,972.35% -
  Horiz. % -70.35% -41.44% -84.78% 382.20% -145.29% -1,872.35% 100.00%
EY -7.49 -12.70 -6.21 1.38 -3.63 -0.28 5.27 -
  YoY % 41.02% -104.51% -550.00% 138.02% -1,196.43% -105.31% -
  Horiz. % -142.13% -240.99% -117.84% 26.19% -68.88% -5.31% 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 0.75 0.53 0.55 0.38 0.34 0.41 0.53 5.95%
  YoY % 41.51% -3.64% 44.74% 11.76% -17.07% -22.64% -
  Horiz. % 141.51% 100.00% 103.77% 71.70% 64.15% 77.36% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 27/11/18 22/11/17 24/11/16 26/11/15 28/11/14 -
Price 0.7300 0.4500 0.6650 0.8400 0.4300 0.5350 0.6000 -
P/RPS 0.58 0.29 0.47 0.63 0.28 0.32 0.49 2.85%
  YoY % 100.00% -38.30% -25.40% 125.00% -12.50% -34.69% -
  Horiz. % 118.37% 59.18% 95.92% 128.57% 57.14% 65.31% 100.00%
P/EPS -12.19 -6.16 -16.86 135.48 -29.66 -396.30 18.38 -
  YoY % -97.89% 63.46% -112.44% 556.78% 92.52% -2,256.15% -
  Horiz. % -66.32% -33.51% -91.73% 737.11% -161.37% -2,156.15% 100.00%
EY -8.21 -16.23 -5.93 0.74 -3.37 -0.25 5.44 -
  YoY % 49.41% -173.69% -901.35% 121.96% -1,248.00% -104.60% -
  Horiz. % -150.92% -298.35% -109.01% 13.60% -61.95% -4.60% 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 0.69 0.42 0.58 0.71 0.36 0.46 0.52 4.82%
  YoY % 64.29% -27.59% -18.31% 97.22% -21.74% -11.54% -
  Horiz. % 132.69% 80.77% 111.54% 136.54% 69.23% 88.46% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

270  342  609  1270 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 KTG 0.270.00 
 PA 0.1750.00 
 PNEPCB 0.380.00 
 JAKS 0.69+0.02 
 SAMAIDEN 1.80+0.12 
 ISTONE 0.235-0.005 
 HSI-HDT 0.085-0.03 
 DNEX 0.225+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