Highlights

[HOOVER] YoY TTM Result on 2014-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     18.18%    YoY -     -17.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 57,795 62,110 64,689 43,223 36,135 45,539 38,317 7.08%
  YoY % -6.95% -3.99% 49.66% 19.62% -20.65% 18.85% -
  Horiz. % 150.83% 162.10% 168.83% 112.80% 94.31% 118.85% 100.00%
PBT 201 849 4,030 -673 37 3,496 1,936 -31.42%
  YoY % -76.33% -78.93% 698.81% -1,918.92% -98.94% 80.58% -
  Horiz. % 10.38% 43.85% 208.16% -34.76% 1.91% 180.58% 100.00%
Tax -1,235 -721 -719 -411 -612 -829 -501 16.21%
  YoY % -71.29% -0.28% -74.94% 32.84% 26.18% -65.47% -
  Horiz. % 246.51% 143.91% 143.51% 82.04% 122.16% 165.47% 100.00%
NP -1,034 128 3,311 -1,084 -575 2,667 1,435 -
  YoY % -907.81% -96.13% 405.44% -88.52% -121.56% 85.85% -
  Horiz. % -72.06% 8.92% 230.73% -75.54% -40.07% 185.85% 100.00%
NP to SH -2,106 -686 2,426 -1,229 -1,045 1,968 733 -
  YoY % -207.00% -128.28% 297.40% -17.61% -153.10% 168.49% -
  Horiz. % -287.31% -93.59% 330.97% -167.67% -142.56% 268.49% 100.00%
Tax Rate 614.43 % 84.92 % 17.84 % - % 1,654.05 % 23.71 % 25.88 % 69.45%
  YoY % 623.54% 376.01% 0.00% 0.00% 6,876.17% -8.38% -
  Horiz. % 2,374.15% 328.13% 68.93% 0.00% 6,391.23% 91.62% 100.00%
Total Cost 58,829 61,982 61,378 44,307 36,710 42,872 36,882 8.08%
  YoY % -5.09% 0.98% 38.53% 20.69% -14.37% 16.24% -
  Horiz. % 159.51% 168.05% 166.42% 120.13% 99.53% 116.24% 100.00%
Net Worth 45,199 47,199 46,399 43,600 42,503 40,689 37,830 3.01%
  YoY % -4.24% 1.72% 6.42% 2.58% 4.46% 7.56% -
  Horiz. % 119.48% 124.77% 122.65% 115.25% 112.36% 107.56% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 45,199 47,199 46,399 43,600 42,503 40,689 37,830 3.01%
  YoY % -4.24% 1.72% 6.42% 2.58% 4.46% 7.56% -
  Horiz. % 119.48% 124.77% 122.65% 115.25% 112.36% 107.56% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,098 39,891 38,999 0.42%
  YoY % 0.00% 0.00% 0.00% -0.24% 0.52% 2.29% -
  Horiz. % 102.56% 102.56% 102.56% 102.56% 102.82% 102.29% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -1.79 % 0.21 % 5.12 % -2.51 % -1.59 % 5.86 % 3.75 % -
  YoY % -952.38% -95.90% 303.98% -57.86% -127.13% 56.27% -
  Horiz. % -47.73% 5.60% 136.53% -66.93% -42.40% 156.27% 100.00%
ROE -4.66 % -1.45 % 5.23 % -2.82 % -2.46 % 4.84 % 1.94 % -
  YoY % -221.38% -127.72% 285.46% -14.63% -150.83% 149.48% -
  Horiz. % -240.21% -74.74% 269.59% -145.36% -126.80% 249.48% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 144.49 155.28 161.72 108.06 90.12 114.16 98.25 6.63%
  YoY % -6.95% -3.98% 49.66% 19.91% -21.06% 16.19% -
  Horiz. % 147.06% 158.05% 164.60% 109.98% 91.73% 116.19% 100.00%
EPS -5.27 -1.72 6.07 -3.07 -2.61 4.93 1.88 -
  YoY % -206.40% -128.34% 297.72% -17.62% -152.94% 162.23% -
  Horiz. % -280.32% -91.49% 322.87% -163.30% -138.83% 262.23% 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 1.1300 1.1800 1.1600 1.0900 1.0600 1.0200 0.9700 2.57%
  YoY % -4.24% 1.72% 6.42% 2.83% 3.92% 5.15% -
  Horiz. % 116.49% 121.65% 119.59% 112.37% 109.28% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 144.49 155.28 161.72 108.06 90.34 113.85 95.79 7.08%
  YoY % -6.95% -3.98% 49.66% 19.61% -20.65% 18.85% -
  Horiz. % 150.84% 162.10% 168.83% 112.81% 94.31% 118.85% 100.00%
EPS -5.27 -1.72 6.07 -3.07 -2.61 4.92 1.83 -
  YoY % -206.40% -128.34% 297.72% -17.62% -153.05% 168.85% -
  Horiz. % -287.98% -93.99% 331.69% -167.76% -142.62% 268.85% 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 1.1300 1.1800 1.1600 1.0900 1.0626 1.0172 0.9458 3.01%
  YoY % -4.24% 1.72% 6.42% 2.58% 4.46% 7.55% -
  Horiz. % 119.48% 124.76% 122.65% 115.25% 112.35% 107.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.4500 0.5200 0.5750 0.5450 0.3000 0.4400 0.2800 -
P/RPS 0.31 0.33 0.36 0.50 0.33 0.39 0.28 1.71%
  YoY % -6.06% -8.33% -28.00% 51.52% -15.38% 39.29% -
  Horiz. % 110.71% 117.86% 128.57% 178.57% 117.86% 139.29% 100.00%
P/EPS -8.55 -30.32 9.48 -17.74 -11.51 8.92 14.90 -
  YoY % 71.80% -419.83% 153.44% -54.13% -229.04% -40.13% -
  Horiz. % -57.38% -203.49% 63.62% -119.06% -77.25% 59.87% 100.00%
EY -11.70 -3.30 10.55 -5.64 -8.69 11.21 6.71 -
  YoY % -254.55% -131.28% 287.06% 35.10% -177.52% 67.06% -
  Horiz. % -174.37% -49.18% 157.23% -84.05% -129.51% 167.06% 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 0.40 0.44 0.50 0.50 0.28 0.43 0.29 5.50%
  YoY % -9.09% -12.00% 0.00% 78.57% -34.88% 48.28% -
  Horiz. % 137.93% 151.72% 172.41% 172.41% 96.55% 148.28% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 27/05/15 26/05/14 21/05/13 24/05/12 30/05/11 -
Price 0.4500 0.4800 0.6200 0.5500 0.3800 0.2500 0.2800 -
P/RPS 0.31 0.31 0.38 0.51 0.42 0.22 0.28 1.71%
  YoY % 0.00% -18.42% -25.49% 21.43% 90.91% -21.43% -
  Horiz. % 110.71% 110.71% 135.71% 182.14% 150.00% 78.57% 100.00%
P/EPS -8.55 -27.99 10.22 -17.90 -14.58 5.07 14.90 -
  YoY % 69.45% -373.87% 157.09% -22.77% -387.57% -65.97% -
  Horiz. % -57.38% -187.85% 68.59% -120.13% -97.85% 34.03% 100.00%
EY -11.70 -3.57 9.78 -5.59 -6.86 19.73 6.71 -
  YoY % -227.73% -136.50% 274.96% 18.51% -134.77% 194.04% -
  Horiz. % -174.37% -53.20% 145.75% -83.31% -102.24% 294.04% 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 0.40 0.41 0.53 0.50 0.36 0.25 0.29 5.50%
  YoY % -2.44% -22.64% 6.00% 38.89% 44.00% -13.79% -
  Horiz. % 137.93% 141.38% 182.76% 172.41% 124.14% 86.21% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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!
PARTNERS & BROKERS