Highlights

[HOOVER] QoQ Annualized Quarter Result on 2019-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -5.12%    YoY -     -12.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 61,076 61,800 62,676 64,500 63,552 64,224 52,161 11.06%
  QoQ % -1.17% -1.40% -2.83% 1.49% -1.05% 23.13% -
  Horiz. % 117.09% 118.48% 120.16% 123.66% 121.84% 123.13% 100.00%
PBT 176 -436 -1,482 -830 -658 -476 -1,194 -
  QoQ % 140.37% 70.58% -78.41% -26.24% -38.24% 60.13% -
  Horiz. % -14.74% 36.52% 124.12% 69.57% 55.11% 39.87% 100.00%
Tax -840 -840 -1,006 -602 -640 -680 -359 75.97%
  QoQ % 0.00% 16.50% -66.92% 5.83% 5.88% -89.42% -
  Horiz. % 233.98% 233.98% 280.22% 167.87% 178.27% 189.42% 100.00%
NP -664 -1,276 -2,488 -1,433 -1,298 -1,156 -1,553 -43.16%
  QoQ % 47.96% 48.71% -73.58% -10.43% -12.28% 25.56% -
  Horiz. % 42.76% 82.16% 160.21% 92.29% 83.58% 74.44% 100.00%
NP to SH -1,428 -2,044 -2,826 -1,917 -1,824 -1,664 -1,789 -13.92%
  QoQ % 30.14% 27.67% -47.39% -5.12% -9.62% 6.99% -
  Horiz. % 79.82% 114.25% 157.97% 107.17% 101.96% 93.01% 100.00%
Tax Rate 477.27 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 61,740 63,076 65,164 65,933 64,850 65,380 53,714 9.70%
  QoQ % -2.12% -3.20% -1.17% 1.67% -0.81% 21.72% -
  Horiz. % 114.94% 117.43% 121.32% 122.75% 120.73% 121.72% 100.00%
Net Worth 43,200 43,200 43,600 45,199 45,599 45,999 46,399 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 43,200 43,200 43,600 45,199 45,599 45,999 46,399 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.09 % -2.06 % -3.97 % -2.22 % -2.04 % -1.80 % -2.98 % -48.76%
  QoQ % 47.09% 48.11% -78.83% -8.82% -13.33% 39.60% -
  Horiz. % 36.58% 69.13% 133.22% 74.50% 68.46% 60.40% 100.00%
ROE -3.31 % -4.73 % -6.48 % -4.24 % -4.00 % -3.62 % -3.86 % -9.72%
  QoQ % 30.02% 27.01% -52.83% -6.00% -10.50% 6.22% -
  Horiz. % 85.75% 122.54% 167.88% 109.84% 103.63% 93.78% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 152.69 154.50 156.69 161.25 158.88 160.56 130.40 11.06%
  QoQ % -1.17% -1.40% -2.83% 1.49% -1.05% 23.13% -
  Horiz. % 117.09% 118.48% 120.16% 123.66% 121.84% 123.13% 100.00%
EPS -3.58 -5.12 -7.07 -4.80 -4.56 -4.16 -4.47 -13.72%
  QoQ % 30.08% 27.58% -47.29% -5.26% -9.62% 6.94% -
  Horiz. % 80.09% 114.54% 158.17% 107.38% 102.01% 93.06% 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 1.0800 1.0900 1.1300 1.1400 1.1500 1.1600 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 152.69 154.50 156.69 161.25 158.88 160.56 130.40 11.06%
  QoQ % -1.17% -1.40% -2.83% 1.49% -1.05% 23.13% -
  Horiz. % 117.09% 118.48% 120.16% 123.66% 121.84% 123.13% 100.00%
EPS -3.58 -5.12 -7.07 -4.80 -4.56 -4.16 -4.47 -13.72%
  QoQ % 30.08% 27.58% -47.29% -5.26% -9.62% 6.94% -
  Horiz. % 80.09% 114.54% 158.17% 107.38% 102.01% 93.06% 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 1.0800 1.0900 1.1300 1.1400 1.1500 1.1600 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4800 0.5750 0.5800 0.5850 0.6300 0.6350 0.6050 -
P/RPS 0.31 0.37 0.37 0.36 0.40 0.40 0.46 -23.08%
  QoQ % -16.22% 0.00% 2.78% -10.00% 0.00% -13.04% -
  Horiz. % 67.39% 80.43% 80.43% 78.26% 86.96% 86.96% 100.00%
P/EPS -13.45 -11.25 -8.21 -12.20 -13.82 -15.26 -13.53 -0.39%
  QoQ % -19.56% -37.03% 32.70% 11.72% 9.44% -12.79% -
  Horiz. % 99.41% 83.15% 60.68% 90.17% 102.14% 112.79% 100.00%
EY -7.44 -8.89 -12.18 -8.19 -7.24 -6.55 -7.39 0.45%
  QoQ % 16.31% 27.01% -48.72% -13.12% -10.53% 11.37% -
  Horiz. % 100.68% 120.30% 164.82% 110.83% 97.97% 88.63% 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 0.44 0.53 0.53 0.52 0.55 0.55 0.52 -10.51%
  QoQ % -16.98% 0.00% 1.92% -5.45% 0.00% 5.77% -
  Horiz. % 84.62% 101.92% 101.92% 100.00% 105.77% 105.77% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 29/05/19 27/02/19 27/11/18 30/08/18 -
Price 0.3650 0.4500 0.5700 0.5900 0.6050 0.6650 0.6200 -
P/RPS 0.24 0.29 0.36 0.37 0.38 0.41 0.48 -36.92%
  QoQ % -17.24% -19.44% -2.70% -2.63% -7.32% -14.58% -
  Horiz. % 50.00% 60.42% 75.00% 77.08% 79.17% 85.42% 100.00%
P/EPS -10.22 -8.81 -8.07 -12.31 -13.27 -15.99 -13.86 -18.34%
  QoQ % -16.00% -9.17% 34.44% 7.23% 17.01% -15.37% -
  Horiz. % 73.74% 63.56% 58.23% 88.82% 95.74% 115.37% 100.00%
EY -9.78 -11.36 -12.39 -8.12 -7.54 -6.26 -7.21 22.47%
  QoQ % 13.91% 8.31% -52.59% -7.69% -20.45% 13.18% -
  Horiz. % 135.64% 157.56% 171.84% 112.62% 104.58% 86.82% 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 0.34 0.42 0.52 0.52 0.53 0.58 0.53 -25.56%
  QoQ % -19.05% -19.23% 0.00% -1.89% -8.62% 9.43% -
  Horiz. % 64.15% 79.25% 98.11% 98.11% 100.00% 109.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS