Highlights

[HOOVER] QoQ Annualized Quarter Result on 2010-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -99.31%    YoY -     233.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 42,137 33,870 33,188 32,180 50,241 49,769 55,462 -16.78%
  QoQ % 24.41% 2.06% 3.13% -35.95% 0.95% -10.26% -
  Horiz. % 75.97% 61.07% 59.84% 58.02% 90.59% 89.74% 100.00%
PBT 2,963 1,032 2,068 1,708 6,720 7,410 9,084 -52.71%
  QoQ % 187.11% -50.10% 21.08% -74.58% -9.32% -18.42% -
  Horiz. % 32.62% 11.36% 22.77% 18.80% 73.98% 81.58% 100.00%
Tax -424 -212 -1,044 -900 -1,589 -1,662 -2,014 -64.71%
  QoQ % -100.00% 79.69% -16.00% 43.36% 4.43% 17.44% -
  Horiz. % 21.05% 10.53% 51.84% 44.69% 78.90% 82.56% 100.00%
NP 2,539 820 1,024 808 5,131 5,748 7,070 -49.57%
  QoQ % 209.63% -19.92% 26.73% -84.25% -10.73% -18.70% -
  Horiz. % 35.91% 11.60% 14.48% 11.43% 72.57% 81.30% 100.00%
NP to SH 1,830 78 140 32 4,617 5,245 6,558 -57.40%
  QoQ % 2,226.29% -43.81% 337.50% -99.31% -11.98% -20.02% -
  Horiz. % 27.90% 1.20% 2.13% 0.49% 70.40% 79.98% 100.00%
Tax Rate 14.31 % 20.54 % 50.48 % 52.69 % 23.65 % 22.44 % 22.17 % -25.37%
  QoQ % -30.33% -59.31% -4.19% 122.79% 5.39% 1.22% -
  Horiz. % 64.55% 92.65% 227.70% 237.66% 106.68% 101.22% 100.00%
Total Cost 39,598 33,050 32,164 31,372 45,110 44,021 48,392 -12.55%
  QoQ % 19.81% 2.76% 2.52% -30.45% 2.47% -9.03% -
  Horiz. % 81.83% 68.30% 66.47% 64.83% 93.22% 90.97% 100.00%
Net Worth 40,755 37,587 37,722 38,800 38,808 37,580 36,788 7.08%
  QoQ % 8.43% -0.36% -2.78% -0.02% 3.27% 2.15% -
  Horiz. % 110.78% 102.17% 102.54% 105.47% 105.49% 102.15% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 40,755 37,587 37,722 38,800 38,808 37,580 36,788 7.08%
  QoQ % 8.43% -0.36% -2.78% -0.02% 3.27% 2.15% -
  Horiz. % 110.78% 102.17% 102.54% 105.47% 105.49% 102.15% 100.00%
NOSH 39,956 38,749 38,888 40,000 40,008 39,979 39,987 -0.05%
  QoQ % 3.11% -0.36% -2.78% -0.02% 0.07% -0.02% -
  Horiz. % 99.92% 96.90% 97.25% 100.03% 100.05% 99.98% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.03 % 2.42 % 3.09 % 2.51 % 10.21 % 11.55 % 12.75 % -39.38%
  QoQ % 149.17% -21.68% 23.11% -75.42% -11.60% -9.41% -
  Horiz. % 47.29% 18.98% 24.24% 19.69% 80.08% 90.59% 100.00%
ROE 4.49 % 0.21 % 0.37 % 0.08 % 11.90 % 13.96 % 17.83 % -60.22%
  QoQ % 2,038.10% -43.24% 362.50% -99.33% -14.76% -21.70% -
  Horiz. % 25.18% 1.18% 2.08% 0.45% 66.74% 78.30% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.46 87.41 85.34 80.45 125.58 124.49 138.70 -16.74%
  QoQ % 20.65% 2.43% 6.08% -35.94% 0.88% -10.25% -
  Horiz. % 76.03% 63.02% 61.53% 58.00% 90.54% 89.75% 100.00%
EPS 4.58 0.20 0.36 0.08 11.54 13.12 16.40 -57.37%
  QoQ % 2,190.00% -44.44% 350.00% -99.31% -12.04% -20.00% -
  Horiz. % 27.93% 1.22% 2.20% 0.49% 70.37% 80.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0200 0.9700 0.9700 0.9700 0.9700 0.9400 0.9200 7.14%
  QoQ % 5.15% 0.00% 0.00% 0.00% 3.19% 2.17% -
  Horiz. % 110.87% 105.43% 105.43% 105.43% 105.43% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.34 84.68 82.97 80.45 125.60 124.42 138.66 -16.78%
  QoQ % 24.40% 2.06% 3.13% -35.95% 0.95% -10.27% -
  Horiz. % 75.97% 61.07% 59.84% 58.02% 90.58% 89.73% 100.00%
EPS 4.58 0.20 0.35 0.08 11.54 13.11 16.40 -57.37%
  QoQ % 2,190.00% -42.86% 337.50% -99.31% -11.98% -20.06% -
  Horiz. % 27.93% 1.22% 2.13% 0.49% 70.37% 79.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0189 0.9397 0.9431 0.9700 0.9702 0.9395 0.9197 7.09%
  QoQ % 8.43% -0.36% -2.77% -0.02% 3.27% 2.15% -
  Horiz. % 110.79% 102.17% 102.54% 105.47% 105.49% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3000 0.2800 0.2600 0.3500 0.3000 0.3500 0.2200 -
P/RPS 0.28 0.32 0.30 0.44 0.24 0.28 0.16 45.37%
  QoQ % -12.50% 6.67% -31.82% 83.33% -14.29% 75.00% -
  Horiz. % 175.00% 200.00% 187.50% 275.00% 150.00% 175.00% 100.00%
P/EPS 6.55 137.92 72.22 437.50 2.60 2.67 1.34 188.86%
  QoQ % -95.25% 90.97% -83.49% 16,726.92% -2.62% 99.25% -
  Horiz. % 488.81% 10,292.54% 5,389.55% 32,649.25% 194.03% 199.25% 100.00%
EY 15.27 0.73 1.38 0.23 38.47 37.49 74.55 -65.35%
  QoQ % 1,991.78% -47.10% 500.00% -99.40% 2.61% -49.71% -
  Horiz. % 20.48% 0.98% 1.85% 0.31% 51.60% 50.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.29 0.27 0.36 0.31 0.37 0.24 13.49%
  QoQ % 0.00% 7.41% -25.00% 16.13% -16.22% 54.17% -
  Horiz. % 120.83% 120.83% 112.50% 150.00% 129.17% 154.17% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 27/01/11 23/11/10 26/08/10 19/05/10 08/02/10 -
Price 0.2850 0.2800 0.2850 0.2100 0.2300 0.4200 0.2300 -
P/RPS 0.27 0.32 0.33 0.26 0.18 0.34 0.17 36.24%
  QoQ % -15.62% -3.03% 26.92% 44.44% -47.06% 100.00% -
  Horiz. % 158.82% 188.24% 194.12% 152.94% 105.88% 200.00% 100.00%
P/EPS 6.22 137.92 79.17 262.50 1.99 3.20 1.40 170.99%
  QoQ % -95.49% 74.21% -69.84% 13,090.96% -37.81% 128.57% -
  Horiz. % 444.29% 9,851.43% 5,655.00% 18,750.00% 142.14% 228.57% 100.00%
EY 16.07 0.73 1.26 0.38 50.17 31.24 71.30 -63.07%
  QoQ % 2,101.37% -42.06% 231.58% -99.24% 60.60% -56.19% -
  Horiz. % 22.54% 1.02% 1.77% 0.53% 70.36% 43.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.29 0.29 0.22 0.24 0.45 0.25 7.87%
  QoQ % -3.45% 0.00% 31.82% -8.33% -46.67% 80.00% -
  Horiz. % 112.00% 116.00% 116.00% 88.00% 96.00% 180.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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