Highlights

[HOOVER] YoY TTM Result on 2012-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -61.51%    YoY -     -143.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 67,457 54,648 39,294 35,476 45,719 39,104 50,637 4.89%
  YoY % 23.44% 39.07% 10.76% -22.40% 16.92% -22.78% -
  Horiz. % 133.22% 107.92% 77.60% 70.06% 90.29% 77.22% 100.00%
PBT 1,377 3,524 -1,135 91 3,302 3,212 6,247 -22.27%
  YoY % -60.93% 410.48% -1,347.25% -97.24% 2.80% -48.58% -
  Horiz. % 22.04% 56.41% -18.17% 1.46% 52.86% 51.42% 100.00%
Tax -799 -725 -299 -583 -336 -1,104 -1,721 -12.00%
  YoY % -10.21% -142.47% 48.71% -73.51% 69.57% 35.85% -
  Horiz. % 46.43% 42.13% 17.37% 33.88% 19.52% 64.15% 100.00%
NP 578 2,799 -1,434 -492 2,966 2,108 4,526 -29.03%
  YoY % -79.35% 295.19% -191.46% -116.59% 40.70% -53.42% -
  Horiz. % 12.77% 61.84% -31.68% -10.87% 65.53% 46.58% 100.00%
NP to SH -285 1,920 -1,502 -1,003 2,324 1,399 4,097 -
  YoY % -114.84% 227.83% -49.75% -143.16% 66.12% -65.85% -
  Horiz. % -6.96% 46.86% -36.66% -24.48% 56.72% 34.15% 100.00%
Tax Rate 58.02 % 20.57 % - % 640.66 % 10.18 % 34.37 % 27.55 % 13.21%
  YoY % 182.06% 0.00% 0.00% 6,193.32% -70.38% 24.75% -
  Horiz. % 210.60% 74.66% 0.00% 2,325.44% 36.95% 124.75% 100.00%
Total Cost 66,879 51,849 40,728 35,968 42,753 36,996 46,111 6.39%
  YoY % 28.99% 27.31% 13.23% -15.87% 15.56% -19.77% -
  Horiz. % 145.04% 112.44% 88.33% 78.00% 92.72% 80.23% 100.00%
Net Worth 47,199 45,999 43,600 42,800 39,327 37,587 36,811 4.23%
  YoY % 2.61% 5.50% 1.87% 8.83% 4.63% 2.11% -
  Horiz. % 128.22% 124.96% 118.44% 116.27% 106.84% 102.11% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 47,199 45,999 43,600 42,800 39,327 37,587 36,811 4.23%
  YoY % 2.61% 5.50% 1.87% 8.83% 4.63% 2.11% -
  Horiz. % 128.22% 124.96% 118.44% 116.27% 106.84% 102.11% 100.00%
NOSH 40,000 40,000 40,000 40,000 38,181 38,750 40,012 -0.01%
  YoY % 0.00% 0.00% 0.00% 4.76% -1.47% -3.15% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 95.43% 96.85% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.86 % 5.12 % -3.65 % -1.39 % 6.49 % 5.39 % 8.94 % -32.30%
  YoY % -83.20% 240.27% -162.59% -121.42% 20.41% -39.71% -
  Horiz. % 9.62% 57.27% -40.83% -15.55% 72.60% 60.29% 100.00%
ROE -0.60 % 4.17 % -3.44 % -2.34 % 5.91 % 3.72 % 11.13 % -
  YoY % -114.39% 221.22% -47.01% -139.59% 58.87% -66.58% -
  Horiz. % -5.39% 37.47% -30.91% -21.02% 53.10% 33.42% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.64 136.62 98.24 88.69 119.74 100.91 126.55 4.90%
  YoY % 23.44% 39.07% 10.77% -25.93% 18.66% -20.26% -
  Horiz. % 133.26% 107.96% 77.63% 70.08% 94.62% 79.74% 100.00%
EPS -0.71 4.80 -3.76 -2.51 6.09 3.61 10.24 -
  YoY % -114.79% 227.66% -49.80% -141.22% 68.70% -64.75% -
  Horiz. % -6.93% 46.88% -36.72% -24.51% 59.47% 35.25% 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 1.1800 1.1500 1.0900 1.0700 1.0300 0.9700 0.9200 4.23%
  YoY % 2.61% 5.50% 1.87% 3.88% 6.19% 5.43% -
  Horiz. % 128.26% 125.00% 118.48% 116.30% 111.96% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.64 136.62 98.24 88.69 114.30 97.76 126.59 4.89%
  YoY % 23.44% 39.07% 10.77% -22.41% 16.92% -22.77% -
  Horiz. % 133.22% 107.92% 77.60% 70.06% 90.29% 77.23% 100.00%
EPS -0.71 4.80 -3.76 -2.51 5.81 3.50 10.24 -
  YoY % -114.79% 227.66% -49.80% -143.20% 66.00% -65.82% -
  Horiz. % -6.93% 46.88% -36.72% -24.51% 56.74% 34.18% 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 1.1800 1.1500 1.0900 1.0700 0.9832 0.9397 0.9203 4.23%
  YoY % 2.61% 5.50% 1.87% 8.83% 4.63% 2.11% -
  Horiz. % 128.22% 124.96% 118.44% 116.27% 106.83% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5250 0.5450 0.3100 0.2700 0.3900 0.2600 0.2200 -
P/RPS 0.31 0.40 0.32 0.30 0.33 0.26 0.17 10.53%
  YoY % -22.50% 25.00% 6.67% -9.09% 26.92% 52.94% -
  Horiz. % 182.35% 235.29% 188.24% 176.47% 194.12% 152.94% 100.00%
P/EPS -73.68 11.35 -8.26 -10.77 6.41 7.20 2.15 -
  YoY % -749.16% 237.41% 23.31% -268.02% -10.97% 234.88% -
  Horiz. % -3,426.98% 527.91% -384.19% -500.93% 298.14% 334.88% 100.00%
EY -1.36 8.81 -12.11 -9.29 15.61 13.89 46.54 -
  YoY % -115.44% 172.75% -30.36% -159.51% 12.38% -70.15% -
  Horiz. % -2.92% 18.93% -26.02% -19.96% 33.54% 29.85% 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 0.44 0.47 0.28 0.25 0.38 0.27 0.24 10.63%
  YoY % -6.38% 67.86% 12.00% -34.21% 40.74% 12.50% -
  Horiz. % 183.33% 195.83% 116.67% 104.17% 158.33% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 -
Price 0.5300 0.5400 0.4500 0.2700 0.3600 0.2850 0.2300 -
P/RPS 0.31 0.40 0.46 0.30 0.30 0.28 0.18 9.48%
  YoY % -22.50% -13.04% 53.33% 0.00% 7.14% 55.56% -
  Horiz. % 172.22% 222.22% 255.56% 166.67% 166.67% 155.56% 100.00%
P/EPS -74.39 11.25 -11.98 -10.77 5.91 7.89 2.25 -
  YoY % -761.24% 193.91% -11.23% -282.23% -25.10% 250.67% -
  Horiz. % -3,306.22% 500.00% -532.44% -478.67% 262.67% 350.67% 100.00%
EY -1.34 8.89 -8.34 -9.29 16.91 12.67 44.52 -
  YoY % -115.07% 206.59% 10.23% -154.94% 33.46% -71.54% -
  Horiz. % -3.01% 19.97% -18.73% -20.87% 37.98% 28.46% 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 0.45 0.47 0.41 0.25 0.35 0.29 0.25 10.29%
  YoY % -4.26% 14.63% 64.00% -28.57% 20.69% 16.00% -
  Horiz. % 180.00% 188.00% 164.00% 100.00% 140.00% 116.00% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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