Highlights

[HOOVER] YoY TTM Result on 2010-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -20.89%    YoY -     10.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 36,135 45,539 38,317 47,200 53,647 25,434 38,124 -0.89%
  YoY % -20.65% 18.85% -18.82% -12.02% 110.93% -33.29% -
  Horiz. % 94.78% 119.45% 100.51% 123.81% 140.72% 66.71% 100.00%
PBT 37 3,496 1,936 5,436 4,690 -1,071 534 -35.89%
  YoY % -98.94% 80.58% -64.39% 15.91% 537.91% -300.56% -
  Horiz. % 6.93% 654.68% 362.55% 1,017.98% 878.28% -200.56% 100.00%
Tax -612 -829 -501 -1,726 -1,289 -354 -653 -1.07%
  YoY % 26.18% -65.47% 70.97% -33.90% -264.12% 45.79% -
  Horiz. % 93.72% 126.95% 76.72% 264.32% 197.40% 54.21% 100.00%
NP -575 2,667 1,435 3,710 3,401 -1,425 -119 29.99%
  YoY % -121.56% 85.85% -61.32% 9.09% 338.67% -1,097.48% -
  Horiz. % 483.19% -2,241.18% -1,205.88% -3,117.65% -2,857.98% 1,197.48% 100.00%
NP to SH -1,045 1,968 733 3,241 2,942 -1,914 -559 10.98%
  YoY % -153.10% 168.49% -77.38% 10.16% 253.71% -242.40% -
  Horiz. % 186.94% -352.06% -131.13% -579.79% -526.30% 342.40% 100.00%
Tax Rate 1,654.05 % 23.71 % 25.88 % 31.75 % 27.48 % - % 122.28 % 54.30%
  YoY % 6,876.17% -8.38% -18.49% 15.54% 0.00% 0.00% -
  Horiz. % 1,352.67% 19.39% 21.16% 25.97% 22.47% 0.00% 100.00%
Total Cost 36,710 42,872 36,882 43,490 50,246 26,859 38,243 -0.68%
  YoY % -14.37% 16.24% -15.19% -13.45% 87.07% -29.77% -
  Horiz. % 95.99% 112.10% 96.44% 113.72% 131.39% 70.23% 100.00%
Net Worth 42,503 40,689 37,830 37,542 34,776 31,600 33,532 4.03%
  YoY % 4.46% 7.56% 0.77% 7.95% 10.05% -5.76% -
  Horiz. % 126.75% 121.34% 112.81% 111.96% 103.71% 94.24% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,503 40,689 37,830 37,542 34,776 31,600 33,532 4.03%
  YoY % 4.46% 7.56% 0.77% 7.95% 10.05% -5.76% -
  Horiz. % 126.75% 121.34% 112.81% 111.96% 103.71% 94.24% 100.00%
NOSH 40,098 39,891 38,999 39,939 39,973 39,999 39,920 0.07%
  YoY % 0.52% 2.29% -2.35% -0.09% -0.07% 0.20% -
  Horiz. % 100.45% 99.93% 97.70% 100.05% 100.13% 100.20% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.59 % 5.86 % 3.75 % 7.86 % 6.34 % -5.60 % -0.31 % 31.29%
  YoY % -127.13% 56.27% -52.29% 23.97% 213.21% -1,706.45% -
  Horiz. % 512.90% -1,890.32% -1,209.68% -2,535.48% -2,045.16% 1,806.45% 100.00%
ROE -2.46 % 4.84 % 1.94 % 8.63 % 8.46 % -6.06 % -1.67 % 6.66%
  YoY % -150.83% 149.48% -77.52% 2.01% 239.60% -262.87% -
  Horiz. % 147.31% -289.82% -116.17% -516.77% -506.59% 362.87% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 90.12 114.16 98.25 118.18 134.21 63.59 95.50 -0.96%
  YoY % -21.06% 16.19% -16.86% -11.94% 111.06% -33.41% -
  Horiz. % 94.37% 119.54% 102.88% 123.75% 140.53% 66.59% 100.00%
EPS -2.61 4.93 1.88 8.11 7.36 -4.79 -1.40 10.93%
  YoY % -152.94% 162.23% -76.82% 10.19% 253.65% -242.14% -
  Horiz. % 186.43% -352.14% -134.29% -579.29% -525.71% 342.14% 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 1.0200 0.9700 0.9400 0.8700 0.7900 0.8400 3.95%
  YoY % 3.92% 5.15% 3.19% 8.05% 10.13% -5.95% -
  Horiz. % 126.19% 121.43% 115.48% 111.90% 103.57% 94.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 90.34 113.85 95.79 118.00 134.12 63.59 95.31 -0.89%
  YoY % -20.65% 18.85% -18.82% -12.02% 110.91% -33.28% -
  Horiz. % 94.79% 119.45% 100.50% 123.81% 140.72% 66.72% 100.00%
EPS -2.61 4.92 1.83 8.10 7.36 -4.79 -1.40 10.93%
  YoY % -153.05% 168.85% -77.41% 10.05% 253.65% -242.14% -
  Horiz. % 186.43% -351.43% -130.71% -578.57% -525.71% 342.14% 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 1.0626 1.0172 0.9458 0.9386 0.8694 0.7900 0.8383 4.03%
  YoY % 4.46% 7.55% 0.77% 7.96% 10.05% -5.76% -
  Horiz. % 126.76% 121.34% 112.82% 111.96% 103.71% 94.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3000 0.4400 0.2800 0.3500 0.1300 0.2800 0.3500 -
P/RPS 0.33 0.39 0.28 0.30 0.10 0.44 0.37 -1.89%
  YoY % -15.38% 39.29% -6.67% 200.00% -77.27% 18.92% -
  Horiz. % 89.19% 105.41% 75.68% 81.08% 27.03% 118.92% 100.00%
P/EPS -11.51 8.92 14.90 4.31 1.77 -5.85 -24.99 -12.11%
  YoY % -229.04% -40.13% 245.71% 143.50% 130.26% 76.59% -
  Horiz. % 46.06% -35.69% -59.62% -17.25% -7.08% 23.41% 100.00%
EY -8.69 11.21 6.71 23.19 56.61 -17.09 -4.00 13.79%
  YoY % -177.52% 67.06% -71.07% -59.04% 431.25% -327.25% -
  Horiz. % 217.25% -280.25% -167.75% -579.75% -1,415.25% 427.25% 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 0.28 0.43 0.29 0.37 0.15 0.35 0.42 -6.53%
  YoY % -34.88% 48.28% -21.62% 146.67% -57.14% -16.67% -
  Horiz. % 66.67% 102.38% 69.05% 88.10% 35.71% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 24/05/12 30/05/11 19/05/10 28/05/09 30/05/08 17/05/07 -
Price 0.3800 0.2500 0.2800 0.4200 0.1200 0.3000 0.4000 -
P/RPS 0.42 0.22 0.28 0.36 0.09 0.47 0.42 -
  YoY % 90.91% -21.43% -22.22% 300.00% -80.85% 11.90% -
  Horiz. % 100.00% 52.38% 66.67% 85.71% 21.43% 111.90% 100.00%
P/EPS -14.58 5.07 14.90 5.18 1.63 -6.27 -28.57 -10.60%
  YoY % -387.57% -65.97% 187.64% 217.79% 126.00% 78.05% -
  Horiz. % 51.03% -17.75% -52.15% -18.13% -5.71% 21.95% 100.00%
EY -6.86 19.73 6.71 19.32 61.33 -15.95 -3.50 11.86%
  YoY % -134.77% 194.04% -65.27% -68.50% 484.51% -355.71% -
  Horiz. % 196.00% -563.71% -191.71% -552.00% -1,752.29% 455.71% 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 0.36 0.25 0.29 0.45 0.14 0.38 0.48 -4.68%
  YoY % 44.00% -13.79% -35.56% 221.43% -63.16% -20.83% -
  Horiz. % 75.00% 52.08% 60.42% 93.75% 29.17% 79.17% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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