Highlights

[HOOVER] QoQ Annualized Quarter Result on 2011-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -54.52%    YoY -     504.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,524 38,473 38,373 40,302 44,524 42,137 33,870 1.28%
  QoQ % -10.26% 0.26% -4.79% -9.48% 5.66% 24.41% -
  Horiz. % 101.93% 113.59% 113.29% 118.99% 131.45% 124.41% 100.00%
PBT -408 1,694 1,528 2,424 3,244 2,963 1,032 -
  QoQ % -124.09% 10.86% -36.96% -25.28% 9.48% 187.11% -
  Horiz. % -39.53% 164.15% 148.06% 234.88% 314.34% 287.11% 100.00%
Tax -576 -799 -752 -868 -964 -424 -212 94.36%
  QoQ % 27.91% -6.25% 13.36% 9.96% -127.36% -100.00% -
  Horiz. % 271.70% 376.89% 354.72% 409.43% 454.72% 200.00% 100.00%
NP -984 895 776 1,556 2,280 2,539 820 -
  QoQ % -209.94% 15.34% -50.13% -31.75% -10.20% 209.63% -
  Horiz. % -120.00% 109.15% 94.63% 189.76% 278.05% 309.63% 100.00%
NP to SH -1,480 214 74 846 1,860 1,830 78 -
  QoQ % -791.59% 186.61% -91.17% -54.52% 1.64% 2,226.29% -
  Horiz. % -1,881.37% 272.04% 94.92% 1,075.43% 2,364.43% 2,326.29% 100.00%
Tax Rate - % 47.17 % 49.21 % 35.81 % 29.72 % 14.31 % 20.54 % -
  QoQ % 0.00% -4.15% 37.42% 20.49% 107.69% -30.33% -
  Horiz. % 0.00% 229.65% 239.58% 174.34% 144.69% 69.67% 100.00%
Total Cost 35,508 37,578 37,597 38,746 42,244 39,598 33,050 4.88%
  QoQ % -5.51% -0.05% -2.96% -8.28% 6.68% 19.81% -
  Horiz. % 107.44% 113.70% 113.76% 117.23% 127.82% 119.81% 100.00%
Net Worth 43,200 43,196 40,799 41,199 41,288 40,755 37,587 9.69%
  QoQ % 0.01% 5.87% -0.97% -0.22% 1.31% 8.43% -
  Horiz. % 114.93% 114.92% 108.55% 109.61% 109.85% 108.43% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 43,200 43,196 40,799 41,199 41,288 40,755 37,587 9.69%
  QoQ % 0.01% 5.87% -0.97% -0.22% 1.31% 8.43% -
  Horiz. % 114.93% 114.92% 108.55% 109.61% 109.85% 108.43% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,086 39,956 38,749 2.13%
  QoQ % 0.00% 0.00% 0.00% -0.22% 0.33% 3.11% -
  Horiz. % 103.23% 103.23% 103.23% 103.23% 103.45% 103.11% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.85 % 2.33 % 2.02 % 3.86 % 5.12 % 6.03 % 2.42 % -
  QoQ % -222.32% 15.35% -47.67% -24.61% -15.09% 149.17% -
  Horiz. % -117.77% 96.28% 83.47% 159.50% 211.57% 249.17% 100.00%
ROE -3.43 % 0.50 % 0.18 % 2.05 % 4.50 % 4.49 % 0.21 % -
  QoQ % -786.00% 177.78% -91.22% -54.44% 0.22% 2,038.10% -
  Horiz. % -1,633.33% 238.10% 85.71% 976.19% 2,142.86% 2,138.10% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.31 97.08 95.93 100.76 111.07 105.46 87.41 -0.84%
  QoQ % -11.09% 1.20% -4.79% -9.28% 5.32% 20.65% -
  Horiz. % 98.74% 111.06% 109.75% 115.27% 127.07% 120.65% 100.00%
EPS -3.72 0.54 0.19 2.12 4.64 4.58 0.20 -
  QoQ % -788.89% 184.21% -91.04% -54.31% 1.31% 2,190.00% -
  Horiz. % -1,860.00% 270.00% 95.00% 1,060.00% 2,320.00% 2,290.00% 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 1.0800 1.0900 1.0200 1.0300 1.0300 1.0200 0.9700 7.40%
  QoQ % -0.92% 6.86% -0.97% 0.00% 0.98% 5.15% -
  Horiz. % 111.34% 112.37% 105.15% 106.19% 106.19% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.31 97.08 95.93 100.76 111.31 105.34 84.68 1.28%
  QoQ % -11.09% 1.20% -4.79% -9.48% 5.67% 24.40% -
  Horiz. % 101.92% 114.64% 113.29% 118.99% 131.45% 124.40% 100.00%
EPS -3.72 0.54 0.19 2.12 4.65 4.58 0.20 -
  QoQ % -788.89% 184.21% -91.04% -54.41% 1.53% 2,190.00% -
  Horiz. % -1,860.00% 270.00% 95.00% 1,060.00% 2,325.00% 2,290.00% 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 1.0800 1.0900 1.0200 1.0300 1.0322 1.0189 0.9397 9.69%
  QoQ % -0.92% 6.86% -0.97% -0.21% 1.31% 8.43% -
  Horiz. % 114.93% 115.99% 108.55% 109.61% 109.84% 108.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2800 0.2600 0.4400 0.3900 0.2700 0.3000 0.2800 -
P/RPS 0.32 0.27 0.46 0.39 0.24 0.28 0.32 -
  QoQ % 18.52% -41.30% 17.95% 62.50% -14.29% -12.50% -
  Horiz. % 100.00% 84.38% 143.75% 121.88% 75.00% 87.50% 100.00%
P/EPS -7.57 48.15 235.72 18.44 5.82 6.55 137.92 -
  QoQ % -115.72% -79.57% 1,178.31% 216.84% -11.15% -95.25% -
  Horiz. % -5.49% 34.91% 170.91% 13.37% 4.22% 4.75% 100.00%
EY -13.21 2.08 0.42 5.42 17.19 15.27 0.73 -
  QoQ % -735.10% 395.24% -92.25% -68.47% 12.57% 1,991.78% -
  Horiz. % -1,809.59% 284.93% 57.53% 742.47% 2,354.79% 2,091.78% 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 0.26 0.24 0.43 0.38 0.26 0.29 0.29 -7.00%
  QoQ % 8.33% -44.19% 13.16% 46.15% -10.34% 0.00% -
  Horiz. % 89.66% 82.76% 148.28% 131.03% 89.66% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 26/08/11 30/05/11 -
Price 0.2800 0.2600 0.2500 0.3600 0.3900 0.2850 0.2800 -
P/RPS 0.32 0.27 0.26 0.36 0.35 0.27 0.32 -
  QoQ % 18.52% 3.85% -27.78% 2.86% 29.63% -15.62% -
  Horiz. % 100.00% 84.38% 81.25% 112.50% 109.38% 84.38% 100.00%
P/EPS -7.57 48.15 133.93 17.02 8.41 6.22 137.92 -
  QoQ % -115.72% -64.05% 686.90% 102.38% 35.21% -95.49% -
  Horiz. % -5.49% 34.91% 97.11% 12.34% 6.10% 4.51% 100.00%
EY -13.21 2.08 0.75 5.87 11.90 16.07 0.73 -
  QoQ % -735.10% 177.33% -87.22% -50.67% -25.95% 2,101.37% -
  Horiz. % -1,809.59% 284.93% 102.74% 804.11% 1,630.14% 2,201.37% 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 0.26 0.24 0.25 0.35 0.38 0.28 0.29 -7.00%
  QoQ % 8.33% -4.00% -28.57% -7.89% 35.71% -3.45% -
  Horiz. % 89.66% 82.76% 86.21% 120.69% 131.03% 96.55% 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