Highlights

[HOOVER] YoY TTM Result on 2007-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -40.18%    YoY -     19.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 39,104 50,637 46,622 24,498 43,388 36,990 90,240 -13.00%
  YoY % -22.78% 8.61% 90.31% -43.54% 17.30% -59.01% -
  Horiz. % 43.33% 56.11% 51.66% 27.15% 48.08% 40.99% 100.00%
PBT 3,212 6,247 2,354 -79 372 -400 -43,899 -
  YoY % -48.58% 165.38% 3,079.75% -121.24% 193.00% 99.09% -
  Horiz. % -7.32% -14.23% -5.36% 0.18% -0.85% 0.91% 100.00%
Tax -1,104 -1,721 -1,048 -358 -772 -775 -91 51.56%
  YoY % 35.85% -64.22% -192.74% 53.63% 0.39% -751.65% -
  Horiz. % 1,213.19% 1,891.21% 1,151.65% 393.41% 848.35% 851.65% 100.00%
NP 2,108 4,526 1,306 -437 -400 -1,175 -43,990 -
  YoY % -53.42% 246.55% 398.86% -9.25% 65.96% 97.33% -
  Horiz. % -4.79% -10.29% -2.97% 0.99% 0.91% 2.67% 100.00%
NP to SH 1,399 4,097 787 -771 -961 -1,653 -43,990 -
  YoY % -65.85% 420.58% 202.08% 19.77% 41.86% 96.24% -
  Horiz. % -3.18% -9.31% -1.79% 1.75% 2.18% 3.76% 100.00%
Tax Rate 34.37 % 27.55 % 44.52 % - % 207.53 % - % - % -
  YoY % 24.75% -38.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.56% 13.28% 21.45% 0.00% 100.00% - -
Total Cost 36,996 46,111 45,316 24,935 43,788 38,165 134,230 -19.32%
  YoY % -19.77% 1.75% 81.74% -43.06% 14.73% -71.57% -
  Horiz. % 27.56% 34.35% 33.76% 18.58% 32.62% 28.43% 100.00%
Net Worth 37,587 36,811 33,177 31,811 33,486 39,295 13,180 19.07%
  YoY % 2.11% 10.95% 4.29% -5.00% -14.78% 198.14% -
  Horiz. % 285.18% 279.29% 251.72% 241.36% 254.07% 298.14% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 37,587 36,811 33,177 31,811 33,486 39,295 13,180 19.07%
  YoY % 2.11% 10.95% 4.29% -5.00% -14.78% 198.14% -
  Horiz. % 285.18% 279.29% 251.72% 241.36% 254.07% 298.14% 100.00%
NOSH 38,750 40,012 39,972 39,764 40,344 40,097 39,939 -0.50%
  YoY % -3.15% 0.10% 0.52% -1.44% 0.62% 0.39% -
  Horiz. % 97.02% 100.18% 100.08% 99.56% 101.01% 100.39% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.39 % 8.94 % 2.80 % -1.78 % -0.92 % -3.18 % -48.75 % -
  YoY % -39.71% 219.29% 257.30% -93.48% 71.07% 93.48% -
  Horiz. % -11.06% -18.34% -5.74% 3.65% 1.89% 6.52% 100.00%
ROE 3.72 % 11.13 % 2.37 % -2.42 % -2.87 % -4.21 % -333.76 % -
  YoY % -66.58% 369.62% 197.93% 15.68% 31.83% 98.74% -
  Horiz. % -1.11% -3.33% -0.71% 0.73% 0.86% 1.26% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 100.91 126.55 116.63 61.61 107.54 92.25 225.94 -12.57%
  YoY % -20.26% 8.51% 89.30% -42.71% 16.57% -59.17% -
  Horiz. % 44.66% 56.01% 51.62% 27.27% 47.60% 40.83% 100.00%
EPS 3.61 10.24 1.97 -1.94 -2.38 -4.12 -110.14 -
  YoY % -64.75% 419.80% 201.55% 18.49% 42.23% 96.26% -
  Horiz. % -3.28% -9.30% -1.79% 1.76% 2.16% 3.74% 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 0.9700 0.9200 0.8300 0.8000 0.8300 0.9800 0.3300 19.68%
  YoY % 5.43% 10.84% 3.75% -3.61% -15.31% 196.97% -
  Horiz. % 293.94% 278.79% 251.52% 242.42% 251.52% 296.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 97.76 126.59 116.56 61.25 108.47 92.48 225.60 -13.00%
  YoY % -22.77% 8.61% 90.30% -43.53% 17.29% -59.01% -
  Horiz. % 43.33% 56.11% 51.67% 27.15% 48.08% 40.99% 100.00%
EPS 3.50 10.24 1.97 -1.93 -2.40 -4.13 -109.98 -
  YoY % -65.82% 419.80% 202.07% 19.58% 41.89% 96.24% -
  Horiz. % -3.18% -9.31% -1.79% 1.75% 2.18% 3.76% 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 0.9397 0.9203 0.8294 0.7953 0.8372 0.9824 0.3295 19.08%
  YoY % 2.11% 10.96% 4.29% -5.00% -14.78% 198.15% -
  Horiz. % 285.19% 279.30% 251.71% 241.37% 254.08% 298.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2600 0.2200 0.1300 0.2900 0.3700 0.3200 0.7100 -
P/RPS 0.26 0.17 0.11 0.47 0.34 0.35 0.31 -2.89%
  YoY % 52.94% 54.55% -76.60% 38.24% -2.86% 12.90% -
  Horiz. % 83.87% 54.84% 35.48% 151.61% 109.68% 112.90% 100.00%
P/EPS 7.20 2.15 6.60 -14.96 -15.53 -7.76 -0.64 -
  YoY % 234.88% -67.42% 144.12% 3.67% -100.13% -1,112.50% -
  Horiz. % -1,125.00% -335.94% -1,031.25% 2,337.50% 2,426.56% 1,212.50% 100.00%
EY 13.89 46.54 15.14 -6.69 -6.44 -12.88 -155.13 -
  YoY % -70.15% 207.40% 326.31% -3.88% 50.00% 91.70% -
  Horiz. % -8.95% -30.00% -9.76% 4.31% 4.15% 8.30% 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 0.27 0.24 0.16 0.36 0.45 0.33 2.15 -29.22%
  YoY % 12.50% 50.00% -55.56% -20.00% 36.36% -84.65% -
  Horiz. % 12.56% 11.16% 7.44% 16.74% 20.93% 15.35% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/01/11 08/02/10 25/02/09 27/02/08 27/02/07 24/02/06 25/02/05 -
Price 0.2850 0.2300 0.4300 0.1700 0.4500 0.4000 0.6400 -
P/RPS 0.28 0.18 0.37 0.28 0.42 0.43 0.28 -
  YoY % 55.56% -51.35% 32.14% -33.33% -2.33% 53.57% -
  Horiz. % 100.00% 64.29% 132.14% 100.00% 150.00% 153.57% 100.00%
P/EPS 7.89 2.25 21.84 -8.77 -18.89 -9.70 -0.58 -
  YoY % 250.67% -89.70% 349.03% 53.57% -94.74% -1,572.41% -
  Horiz. % -1,360.34% -387.93% -3,765.52% 1,512.07% 3,256.90% 1,672.41% 100.00%
EY 12.67 44.52 4.58 -11.41 -5.29 -10.31 -172.10 -
  YoY % -71.54% 872.05% 140.14% -115.69% 48.69% 94.01% -
  Horiz. % -7.36% -25.87% -2.66% 6.63% 3.07% 5.99% 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 0.25 0.52 0.21 0.54 0.41 1.94 -27.14%
  YoY % 16.00% -51.92% 147.62% -61.11% 31.71% -78.87% -
  Horiz. % 14.95% 12.89% 26.80% 10.82% 27.84% 21.13% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

174  876  538  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.115-0.005 
 PA 0.14-0.01 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.1150.00 
 ARMADA 0.2750.00 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS