Highlights

[HOOVER] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -82.30%    YoY -     108.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 66,978 70,476 59,198 55,936 45,062 44,306 40,026 41.08%
  QoQ % -4.96% 19.05% 5.83% 24.13% 1.70% 10.69% -
  Horiz. % 167.34% 176.08% 147.90% 139.75% 112.58% 110.69% 100.00%
PBT 2,882 1,849 1,078 1,876 1,872 -1,028 -2,226 -
  QoQ % 55.84% 71.55% -42.54% 0.21% 282.10% 53.82% -
  Horiz. % -129.47% -83.08% -48.43% -84.28% -84.10% 46.18% 100.00%
Tax -915 -906 -830 -952 -454 -553 -288 116.57%
  QoQ % -0.92% -9.24% 12.82% -109.69% 17.95% -92.13% -
  Horiz. % 317.71% 314.81% 288.19% 330.56% 157.64% 192.13% 100.00%
NP 1,967 942 248 924 1,418 -1,581 -2,514 -
  QoQ % 108.66% 280.11% -73.16% -34.84% 189.67% 37.10% -
  Horiz. % -78.24% -37.50% -9.86% -36.75% -56.40% 62.90% 100.00%
NP to SH 1,022 205 -432 148 836 -1,914 -2,600 -
  QoQ % 397.73% 147.53% -391.89% -82.30% 143.66% 26.36% -
  Horiz. % -39.31% -7.90% 16.62% -5.69% -32.15% 73.64% 100.00%
Tax Rate 31.75 % 49.03 % 76.99 % 50.75 % 24.25 % - % - % -
  QoQ % -35.24% -36.32% 51.70% 109.28% 0.00% 0.00% -
  Horiz. % 130.93% 202.19% 317.48% 209.28% 100.00% - -
Total Cost 65,011 69,533 58,950 55,012 43,644 45,887 42,540 32.78%
  QoQ % -6.50% 17.95% 7.16% 26.05% -4.89% 7.87% -
  Horiz. % 152.82% 163.45% 138.58% 129.32% 102.60% 107.87% 100.00%
Net Worth 48,704 46,399 45,999 46,399 46,399 43,600 43,600 7.68%
  QoQ % 4.97% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.71% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 48,704 46,399 45,999 46,399 46,399 43,600 43,600 7.68%
  QoQ % 4.97% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.71% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
NOSH 39,921 40,000 40,000 40,000 40,000 40,000 40,000 -0.13%
  QoQ % -0.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.80% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.94 % 1.34 % 0.42 % 1.65 % 3.15 % -3.57 % -6.28 % -
  QoQ % 119.40% 219.05% -74.55% -47.62% 188.24% 43.15% -
  Horiz. % -46.82% -21.34% -6.69% -26.27% -50.16% 56.85% 100.00%
ROE 2.10 % 0.44 % -0.94 % 0.32 % 1.80 % -4.39 % -5.96 % -
  QoQ % 377.27% 146.81% -393.75% -82.22% 141.00% 26.34% -
  Horiz. % -35.23% -7.38% 15.77% -5.37% -30.20% 73.66% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 167.77 176.19 148.00 139.84 112.66 110.77 100.07 41.26%
  QoQ % -4.78% 19.05% 5.84% 24.13% 1.71% 10.69% -
  Horiz. % 167.65% 176.07% 147.90% 139.74% 112.58% 110.69% 100.00%
EPS 2.56 0.52 -1.08 0.36 2.09 -4.79 -6.50 -
  QoQ % 392.31% 148.15% -400.00% -82.78% 143.63% 26.31% -
  Horiz. % -39.38% -8.00% 16.62% -5.54% -32.15% 73.69% 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 1.2200 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 167.45 176.19 148.00 139.84 112.66 110.77 100.07 41.08%
  QoQ % -4.96% 19.05% 5.84% 24.13% 1.71% 10.69% -
  Horiz. % 167.33% 176.07% 147.90% 139.74% 112.58% 110.69% 100.00%
EPS 2.56 0.52 -1.08 0.36 2.09 -4.79 -6.50 -
  QoQ % 392.31% 148.15% -400.00% -82.78% 143.63% 26.31% -
  Horiz. % -39.38% -8.00% 16.62% -5.54% -32.15% 73.69% 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 1.2176 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 7.68%
  QoQ % 4.97% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.71% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.5450 0.5750 0.5450 0.6200 0.5700 0.5450 0.3100 -
P/RPS 0.32 0.33 0.37 0.44 0.51 0.49 0.31 2.15%
  QoQ % -3.03% -10.81% -15.91% -13.73% 4.08% 58.06% -
  Horiz. % 103.23% 106.45% 119.35% 141.94% 164.52% 158.06% 100.00%
P/EPS 21.29 112.01 -50.46 167.57 27.27 -11.39 -4.77 -
  QoQ % -80.99% 321.98% -130.11% 514.48% 339.42% -138.78% -
  Horiz. % -446.33% -2,348.22% 1,057.86% -3,513.00% -571.70% 238.78% 100.00%
EY 4.70 0.89 -1.98 0.60 3.67 -8.78 -20.97 -
  QoQ % 428.09% 144.95% -430.00% -83.65% 141.80% 58.13% -
  Horiz. % -22.41% -4.24% 9.44% -2.86% -17.50% 41.87% 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 0.45 0.50 0.47 0.53 0.49 0.50 0.28 37.32%
  QoQ % -10.00% 6.38% -11.32% 8.16% -2.00% 78.57% -
  Horiz. % 160.71% 178.57% 167.86% 189.29% 175.00% 178.57% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 -
Price 0.5100 0.6200 0.5400 0.6000 0.6100 0.5500 0.4500 -
P/RPS 0.30 0.35 0.36 0.43 0.54 0.50 0.45 -23.74%
  QoQ % -14.29% -2.78% -16.28% -20.37% 8.00% 11.11% -
  Horiz. % 66.67% 77.78% 80.00% 95.56% 120.00% 111.11% 100.00%
P/EPS 19.92 120.78 -50.00 162.16 29.19 -11.49 -6.92 -
  QoQ % -83.51% 341.56% -130.83% 455.53% 354.05% -66.04% -
  Horiz. % -287.86% -1,745.38% 722.54% -2,343.35% -421.82% 166.04% 100.00%
EY 5.02 0.83 -2.00 0.62 3.43 -8.70 -14.44 -
  QoQ % 504.82% 141.50% -422.58% -81.92% 139.43% 39.75% -
  Horiz. % -34.76% -5.75% 13.85% -4.29% -23.75% 60.25% 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 0.42 0.53 0.47 0.52 0.53 0.50 0.41 1.62%
  QoQ % -20.75% 12.77% -9.62% -1.89% 6.00% 21.95% -
  Horiz. % 102.44% 129.27% 114.63% 126.83% 129.27% 121.95% 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
 
 

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