Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2009-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -100.30%    YoY -     98.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,241 37,327 27,731 8,569 48,749 38,883 25,850 55.93%
  QoQ % 34.60% 34.60% 223.62% -82.42% 25.37% 50.42% -
  Horiz. % 194.36% 144.40% 107.28% 33.15% 188.58% 150.42% 100.00%
PBT 6,720 5,558 4,542 35 3,716 3,662 1,835 138.15%
  QoQ % 20.91% 22.37% 12,877.14% -99.06% 1.47% 99.56% -
  Horiz. % 366.21% 302.89% 247.52% 1.91% 202.51% 199.56% 100.00%
Tax -1,589 -1,247 -1,007 -26 -1,233 -825 -590 93.93%
  QoQ % -27.43% -23.83% -3,773.08% 97.89% -49.45% -39.83% -
  Horiz. % 269.32% 211.36% 170.68% 4.41% 208.98% 139.83% 100.00%
NP 5,131 4,311 3,535 9 2,483 2,837 1,245 157.72%
  QoQ % 19.02% 21.95% 39,177.78% -99.64% -12.48% 127.87% -
  Horiz. % 412.13% 346.27% 283.94% 0.72% 199.44% 227.87% 100.00%
NP to SH 4,617 3,934 3,279 -6 2,008 2,427 919 194.20%
  QoQ % 17.36% 19.98% 54,750.00% -100.30% -17.26% 164.09% -
  Horiz. % 502.39% 428.07% 356.80% -0.65% 218.50% 264.09% 100.00%
Tax Rate 23.65 % 22.44 % 22.17 % 74.29 % 33.18 % 22.53 % 32.15 % -18.56%
  QoQ % 5.39% 1.22% -70.16% 123.90% 47.27% -29.92% -
  Horiz. % 73.56% 69.80% 68.96% 231.07% 103.20% 70.08% 100.00%
Total Cost 45,110 33,016 24,196 8,560 46,266 36,046 24,605 49.96%
  QoQ % 36.63% 36.45% 182.66% -81.50% 28.35% 46.50% -
  Horiz. % 183.34% 134.18% 98.34% 34.79% 188.03% 146.50% 100.00%
Net Worth 38,808 37,580 36,788 25,199 34,000 34,785 33,163 11.08%
  QoQ % 3.27% 2.15% 45.99% -25.88% -2.26% 4.89% -
  Horiz. % 117.02% 113.32% 110.93% 75.99% 102.52% 104.89% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 38,808 37,580 36,788 25,199 34,000 34,785 33,163 11.08%
  QoQ % 3.27% 2.15% 45.99% -25.88% -2.26% 4.89% -
  Horiz. % 117.02% 113.32% 110.93% 75.99% 102.52% 104.89% 100.00%
NOSH 40,008 39,979 39,987 30,000 40,000 39,983 39,956 0.09%
  QoQ % 0.07% -0.02% 33.29% -25.00% 0.04% 0.07% -
  Horiz. % 100.13% 100.06% 100.08% 75.08% 100.11% 100.07% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.21 % 11.55 % 12.75 % 0.11 % 5.09 % 7.30 % 4.82 % 65.16%
  QoQ % -11.60% -9.41% 11,490.91% -97.84% -30.27% 51.45% -
  Horiz. % 211.83% 239.63% 264.52% 2.28% 105.60% 151.45% 100.00%
ROE 11.90 % 10.47 % 8.91 % -0.02 % 5.91 % 6.98 % 2.77 % 164.97%
  QoQ % 13.66% 17.51% 44,650.00% -100.34% -15.33% 151.99% -
  Horiz. % 429.60% 377.98% 321.66% -0.72% 213.36% 251.99% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 125.58 93.36 69.35 28.56 121.87 97.25 64.70 55.79%
  QoQ % 34.51% 34.62% 142.82% -76.57% 25.32% 50.31% -
  Horiz. % 194.10% 144.30% 107.19% 44.14% 188.36% 150.31% 100.00%
EPS 11.54 9.84 8.20 -0.02 5.02 6.07 2.30 193.95%
  QoQ % 17.28% 20.00% 41,100.00% -100.40% -17.30% 163.91% -
  Horiz. % 501.74% 427.83% 356.52% -0.87% 218.26% 263.91% 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 0.9700 0.9400 0.9200 0.8400 0.8500 0.8700 0.8300 10.98%
  QoQ % 3.19% 2.17% 9.52% -1.18% -2.30% 4.82% -
  Horiz. % 116.87% 113.25% 110.84% 101.20% 102.41% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/03/18 CAGR
RPS 125.60 93.32 69.33 21.42 121.87 97.21 64.63 55.92%
  QoQ % 34.59% 34.60% 223.67% -82.42% 25.37% 50.41% -
  Horiz. % 194.34% 144.39% 107.27% 33.14% 188.57% 150.41% 100.00%
EPS 11.54 9.84 8.20 -0.02 5.02 6.07 2.30 193.95%
  QoQ % 17.28% 20.00% 41,100.00% -100.40% -17.30% 163.91% -
  Horiz. % 501.74% 427.83% 356.52% -0.87% 218.26% 263.91% 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 0.9702 0.9395 0.9197 0.6300 0.8500 0.8696 0.8291 11.08%
  QoQ % 3.27% 2.15% 45.98% -25.88% -2.25% 4.88% -
  Horiz. % 117.02% 113.32% 110.93% 75.99% 102.52% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/03/18 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3000 0.3500 0.2200 0.4300 0.4400 0.1300 0.1300 -
P/RPS 0.24 0.37 0.32 1.51 0.36 0.13 0.20 12.96%
  QoQ % -35.14% 15.63% -78.81% 319.44% 176.92% -35.00% -
  Horiz. % 120.00% 185.00% 160.00% 755.00% 180.00% 65.00% 100.00%
P/EPS 2.60 3.56 2.68 -2,150.00 8.76 2.14 5.65 -40.48%
  QoQ % -26.97% 32.84% 100.12% -24,643.38% 309.35% -62.12% -
  Horiz. % 46.02% 63.01% 47.43% -38,053.10% 155.04% 37.88% 100.00%
EY 38.47 28.11 37.27 -0.05 11.41 46.69 17.69 68.09%
  QoQ % 36.86% -24.58% 74,640.00% -100.44% -75.56% 163.93% -
  Horiz. % 217.47% 158.90% 210.68% -0.28% 64.50% 263.93% 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 0.31 0.37 0.24 0.51 0.52 0.15 0.16 55.60%
  QoQ % -16.22% 54.17% -52.94% -1.92% 246.67% -6.25% -
  Horiz. % 193.75% 231.25% 150.00% 318.75% 325.00% 93.75% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 08/02/10 13/11/09 28/08/09 28/05/09 25/02/09 -
Price 0.2300 0.4200 0.2300 0.3000 0.4300 0.1200 0.4300 -
P/RPS 0.18 0.45 0.33 1.05 0.35 0.12 0.66 -58.04%
  QoQ % -60.00% 36.36% -68.57% 200.00% 191.67% -81.82% -
  Horiz. % 27.27% 68.18% 50.00% 159.09% 53.03% 18.18% 100.00%
P/EPS 1.99 4.27 2.80 -1,500.00 8.57 1.98 18.70 -77.64%
  QoQ % -53.40% 52.50% 100.19% -17,602.92% 332.83% -89.41% -
  Horiz. % 10.64% 22.83% 14.97% -8,021.39% 45.83% 10.59% 100.00%
EY 50.17 23.43 35.65 -0.07 11.67 50.58 5.35 346.52%
  QoQ % 114.13% -34.28% 51,028.57% -100.60% -76.93% 845.42% -
  Horiz. % 937.76% 437.94% 666.36% -1.31% 218.13% 945.42% 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 0.24 0.45 0.25 0.36 0.51 0.14 0.52 -40.36%
  QoQ % -46.67% 80.00% -30.56% -29.41% 264.29% -73.08% -
  Horiz. % 46.15% 86.54% 48.08% 69.23% 98.08% 26.92% 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