Highlights

[HOOVER] YoY TTM Result on 2012-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -15.32%    YoY -     168.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 64,689 43,223 36,135 45,539 38,317 47,200 53,647 3.17%
  YoY % 49.66% 19.62% -20.65% 18.85% -18.82% -12.02% -
  Horiz. % 120.58% 80.57% 67.36% 84.89% 71.42% 87.98% 100.00%
PBT 4,030 -673 37 3,496 1,936 5,436 4,690 -2.49%
  YoY % 698.81% -1,918.92% -98.94% 80.58% -64.39% 15.91% -
  Horiz. % 85.93% -14.35% 0.79% 74.54% 41.28% 115.91% 100.00%
Tax -719 -411 -612 -829 -501 -1,726 -1,289 -9.27%
  YoY % -74.94% 32.84% 26.18% -65.47% 70.97% -33.90% -
  Horiz. % 55.78% 31.89% 47.48% 64.31% 38.87% 133.90% 100.00%
NP 3,311 -1,084 -575 2,667 1,435 3,710 3,401 -0.45%
  YoY % 405.44% -88.52% -121.56% 85.85% -61.32% 9.09% -
  Horiz. % 97.35% -31.87% -16.91% 78.42% 42.19% 109.09% 100.00%
NP to SH 2,426 -1,229 -1,045 1,968 733 3,241 2,942 -3.16%
  YoY % 297.40% -17.61% -153.10% 168.49% -77.38% 10.16% -
  Horiz. % 82.46% -41.77% -35.52% 66.89% 24.92% 110.16% 100.00%
Tax Rate 17.84 % - % 1,654.05 % 23.71 % 25.88 % 31.75 % 27.48 % -6.94%
  YoY % 0.00% 0.00% 6,876.17% -8.38% -18.49% 15.54% -
  Horiz. % 64.92% 0.00% 6,019.10% 86.28% 94.18% 115.54% 100.00%
Total Cost 61,378 44,307 36,710 42,872 36,882 43,490 50,246 3.39%
  YoY % 38.53% 20.69% -14.37% 16.24% -15.19% -13.45% -
  Horiz. % 122.15% 88.18% 73.06% 85.32% 73.40% 86.55% 100.00%
Net Worth 46,399 43,600 42,503 40,689 37,830 37,542 34,776 4.92%
  YoY % 6.42% 2.58% 4.46% 7.56% 0.77% 7.95% -
  Horiz. % 133.42% 125.37% 122.22% 117.00% 108.78% 107.95% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 46,399 43,600 42,503 40,689 37,830 37,542 34,776 4.92%
  YoY % 6.42% 2.58% 4.46% 7.56% 0.77% 7.95% -
  Horiz. % 133.42% 125.37% 122.22% 117.00% 108.78% 107.95% 100.00%
NOSH 40,000 40,000 40,098 39,891 38,999 39,939 39,973 0.01%
  YoY % 0.00% -0.24% 0.52% 2.29% -2.35% -0.09% -
  Horiz. % 100.07% 100.07% 100.31% 99.79% 97.56% 99.91% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.12 % -2.51 % -1.59 % 5.86 % 3.75 % 7.86 % 6.34 % -3.50%
  YoY % 303.98% -57.86% -127.13% 56.27% -52.29% 23.97% -
  Horiz. % 80.76% -39.59% -25.08% 92.43% 59.15% 123.97% 100.00%
ROE 5.23 % -2.82 % -2.46 % 4.84 % 1.94 % 8.63 % 8.46 % -7.70%
  YoY % 285.46% -14.63% -150.83% 149.48% -77.52% 2.01% -
  Horiz. % 61.82% -33.33% -29.08% 57.21% 22.93% 102.01% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 161.72 108.06 90.12 114.16 98.25 118.18 134.21 3.16%
  YoY % 49.66% 19.91% -21.06% 16.19% -16.86% -11.94% -
  Horiz. % 120.50% 80.52% 67.15% 85.06% 73.21% 88.06% 100.00%
EPS 6.07 -3.07 -2.61 4.93 1.88 8.11 7.36 -3.16%
  YoY % 297.72% -17.62% -152.94% 162.23% -76.82% 10.19% -
  Horiz. % 82.47% -41.71% -35.46% 66.98% 25.54% 110.19% 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 1.1600 1.0900 1.0600 1.0200 0.9700 0.9400 0.8700 4.91%
  YoY % 6.42% 2.83% 3.92% 5.15% 3.19% 8.05% -
  Horiz. % 133.33% 125.29% 121.84% 117.24% 111.49% 108.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 161.72 108.06 90.34 113.85 95.79 118.00 134.12 3.17%
  YoY % 49.66% 19.61% -20.65% 18.85% -18.82% -12.02% -
  Horiz. % 120.58% 80.57% 67.36% 84.89% 71.42% 87.98% 100.00%
EPS 6.07 -3.07 -2.61 4.92 1.83 8.10 7.36 -3.16%
  YoY % 297.72% -17.62% -153.05% 168.85% -77.41% 10.05% -
  Horiz. % 82.47% -41.71% -35.46% 66.85% 24.86% 110.05% 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 1.1600 1.0900 1.0626 1.0172 0.9458 0.9386 0.8694 4.92%
  YoY % 6.42% 2.58% 4.46% 7.55% 0.77% 7.96% -
  Horiz. % 133.43% 125.37% 122.22% 117.00% 108.79% 107.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5750 0.5450 0.3000 0.4400 0.2800 0.3500 0.1300 -
P/RPS 0.36 0.50 0.33 0.39 0.28 0.30 0.10 23.79%
  YoY % -28.00% 51.52% -15.38% 39.29% -6.67% 200.00% -
  Horiz. % 360.00% 500.00% 330.00% 390.00% 280.00% 300.00% 100.00%
P/EPS 9.48 -17.74 -11.51 8.92 14.90 4.31 1.77 32.26%
  YoY % 153.44% -54.13% -229.04% -40.13% 245.71% 143.50% -
  Horiz. % 535.59% -1,002.26% -650.28% 503.95% 841.81% 243.50% 100.00%
EY 10.55 -5.64 -8.69 11.21 6.71 23.19 56.61 -24.41%
  YoY % 287.06% 35.10% -177.52% 67.06% -71.07% -59.04% -
  Horiz. % 18.64% -9.96% -15.35% 19.80% 11.85% 40.96% 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 0.50 0.50 0.28 0.43 0.29 0.37 0.15 22.21%
  YoY % 0.00% 78.57% -34.88% 48.28% -21.62% 146.67% -
  Horiz. % 333.33% 333.33% 186.67% 286.67% 193.33% 246.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 21/05/13 24/05/12 30/05/11 19/05/10 28/05/09 -
Price 0.6200 0.5500 0.3800 0.2500 0.2800 0.4200 0.1200 -
P/RPS 0.38 0.51 0.42 0.22 0.28 0.36 0.09 27.12%
  YoY % -25.49% 21.43% 90.91% -21.43% -22.22% 300.00% -
  Horiz. % 422.22% 566.67% 466.67% 244.44% 311.11% 400.00% 100.00%
P/EPS 10.22 -17.90 -14.58 5.07 14.90 5.18 1.63 35.77%
  YoY % 157.09% -22.77% -387.57% -65.97% 187.64% 217.79% -
  Horiz. % 626.99% -1,098.16% -894.48% 311.04% 914.11% 317.79% 100.00%
EY 9.78 -5.59 -6.86 19.73 6.71 19.32 61.33 -26.35%
  YoY % 274.96% 18.51% -134.77% 194.04% -65.27% -68.50% -
  Horiz. % 15.95% -9.11% -11.19% 32.17% 10.94% 31.50% 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 0.53 0.50 0.36 0.25 0.29 0.45 0.14 24.83%
  YoY % 6.00% 38.89% 44.00% -13.79% -35.56% 221.43% -
  Horiz. % 378.57% 357.14% 257.14% 178.57% 207.14% 321.43% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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