Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2009-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     164.09%    YoY -     272.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 27,731 8,569 48,749 38,883 25,850 11,385 34,107 -12.85%
  QoQ % 223.62% -82.42% 25.37% 50.42% 127.05% -66.62% -
  Horiz. % 81.31% 25.12% 142.93% 114.00% 75.79% 33.38% 100.00%
PBT 4,542 35 3,716 3,662 1,835 -168 339 461.45%
  QoQ % 12,877.14% -99.06% 1.47% 99.56% 1,192.26% -149.56% -
  Horiz. % 1,339.82% 10.32% 1,096.17% 1,080.24% 541.30% -49.56% 100.00%
Tax -1,007 -26 -1,233 -825 -590 -198 -728 24.07%
  QoQ % -3,773.08% 97.89% -49.45% -39.83% -197.98% 72.80% -
  Horiz. % 138.32% 3.57% 169.37% 113.32% 81.04% 27.20% 100.00%
NP 3,535 9 2,483 2,837 1,245 -366 -389 -
  QoQ % 39,177.78% -99.64% -12.48% 127.87% 440.16% 5.91% -
  Horiz. % -908.74% -2.31% -638.30% -729.31% -320.05% 94.09% 100.00%
NP to SH 3,279 -6 2,008 2,427 919 -543 -890 -
  QoQ % 54,750.00% -100.30% -17.26% 164.09% 269.24% 38.99% -
  Horiz. % -368.43% 0.67% -225.62% -272.70% -103.26% 61.01% 100.00%
Tax Rate 22.17 % 74.29 % 33.18 % 22.53 % 32.15 % - % 214.75 % -77.90%
  QoQ % -70.16% 123.90% 47.27% -29.92% 0.00% 0.00% -
  Horiz. % 10.32% 34.59% 15.45% 10.49% 14.97% 0.00% 100.00%
Total Cost 24,196 8,560 46,266 36,046 24,605 11,751 34,496 -21.01%
  QoQ % 182.66% -81.50% 28.35% 46.50% 109.39% -65.94% -
  Horiz. % 70.14% 24.81% 134.12% 104.49% 71.33% 34.06% 100.00%
Net Worth 36,788 25,199 34,000 34,785 33,163 31,541 32,000 9.72%
  QoQ % 45.99% -25.88% -2.26% 4.89% 5.14% -1.43% -
  Horiz. % 114.96% 78.75% 106.25% 108.71% 103.64% 98.57% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,788 25,199 34,000 34,785 33,163 31,541 32,000 9.72%
  QoQ % 45.99% -25.88% -2.26% 4.89% 5.14% -1.43% -
  Horiz. % 114.96% 78.75% 106.25% 108.71% 103.64% 98.57% 100.00%
NOSH 39,987 30,000 40,000 39,983 39,956 39,926 40,000 -0.02%
  QoQ % 33.29% -25.00% 0.04% 0.07% 0.08% -0.18% -
  Horiz. % 99.97% 75.00% 100.00% 99.96% 99.89% 99.82% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.75 % 0.11 % 5.09 % 7.30 % 4.82 % -3.21 % -1.14 % -
  QoQ % 11,490.91% -97.84% -30.27% 51.45% 250.16% -181.58% -
  Horiz. % -1,118.42% -9.65% -446.49% -640.35% -422.81% 281.58% 100.00%
ROE 8.91 % -0.02 % 5.91 % 6.98 % 2.77 % -1.72 % -2.78 % -
  QoQ % 44,650.00% -100.34% -15.33% 151.99% 261.05% 38.13% -
  Horiz. % -320.50% 0.72% -212.59% -251.08% -99.64% 61.87% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.35 28.56 121.87 97.25 64.70 28.51 85.27 -12.84%
  QoQ % 142.82% -76.57% 25.32% 50.31% 126.94% -66.57% -
  Horiz. % 81.33% 33.49% 142.92% 114.05% 75.88% 33.43% 100.00%
EPS 8.20 -0.02 5.02 6.07 2.30 -1.36 -2.23 -
  QoQ % 41,100.00% -100.40% -17.30% 163.91% 269.12% 39.01% -
  Horiz. % -367.71% 0.90% -225.11% -272.20% -103.14% 60.99% 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 0.9200 0.8400 0.8500 0.8700 0.8300 0.7900 0.8000 9.74%
  QoQ % 9.52% -1.18% -2.30% 4.82% 5.06% -1.25% -
  Horiz. % 115.00% 105.00% 106.25% 108.75% 103.75% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.33 21.42 121.87 97.21 64.63 28.46 85.27 -12.85%
  QoQ % 223.67% -82.42% 25.37% 50.41% 127.09% -66.62% -
  Horiz. % 81.31% 25.12% 142.92% 114.00% 75.79% 33.38% 100.00%
EPS 8.20 -0.02 5.02 6.07 2.30 -1.36 -2.23 -
  QoQ % 41,100.00% -100.40% -17.30% 163.91% 269.12% 39.01% -
  Horiz. % -367.71% 0.90% -225.11% -272.20% -103.14% 60.99% 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 0.9197 0.6300 0.8500 0.8696 0.8291 0.7885 0.8000 9.71%
  QoQ % 45.98% -25.88% -2.25% 4.88% 5.15% -1.44% -
  Horiz. % 114.96% 78.75% 106.25% 108.70% 103.64% 98.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2200 0.4300 0.4400 0.1300 0.1300 0.1200 0.3000 -
P/RPS 0.32 1.51 0.36 0.13 0.20 0.42 0.35 -5.78%
  QoQ % -78.81% 319.44% 176.92% -35.00% -52.38% 20.00% -
  Horiz. % 91.43% 431.43% 102.86% 37.14% 57.14% 120.00% 100.00%
P/EPS 2.68 -2,150.00 8.76 2.14 5.65 -8.82 -13.48 -
  QoQ % 100.12% -24,643.38% 309.35% -62.12% 164.06% 34.57% -
  Horiz. % -19.88% 15,949.56% -64.99% -15.88% -41.91% 65.43% 100.00%
EY 37.27 -0.05 11.41 46.69 17.69 -11.33 -7.42 -
  QoQ % 74,640.00% -100.44% -75.56% 163.93% 256.13% -52.70% -
  Horiz. % -502.29% 0.67% -153.77% -629.25% -238.41% 152.70% 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 0.51 0.52 0.15 0.16 0.15 0.38 -26.33%
  QoQ % -52.94% -1.92% 246.67% -6.25% 6.67% -60.53% -
  Horiz. % 63.16% 134.21% 136.84% 39.47% 42.11% 39.47% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 13/11/09 28/08/09 28/05/09 25/02/09 19/11/08 28/08/08 -
Price 0.2300 0.3000 0.4300 0.1200 0.4300 0.1500 0.2100 -
P/RPS 0.33 1.05 0.35 0.12 0.66 0.53 0.25 20.27%
  QoQ % -68.57% 200.00% 191.67% -81.82% 24.53% 112.00% -
  Horiz. % 132.00% 420.00% 140.00% 48.00% 264.00% 212.00% 100.00%
P/EPS 2.80 -1,500.00 8.57 1.98 18.70 -11.03 -9.44 -
  QoQ % 100.19% -17,602.92% 332.83% -89.41% 269.54% -16.84% -
  Horiz. % -29.66% 15,889.83% -90.78% -20.97% -198.09% 116.84% 100.00%
EY 35.65 -0.07 11.67 50.58 5.35 -9.07 -10.60 -
  QoQ % 51,028.57% -100.60% -76.93% 845.42% 158.99% 14.43% -
  Horiz. % -336.32% 0.66% -110.09% -477.17% -50.47% 85.57% 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 0.25 0.36 0.51 0.14 0.52 0.19 0.26 -2.57%
  QoQ % -30.56% -29.41% 264.29% -73.08% 173.68% -26.92% -
  Horiz. % 96.15% 138.46% 196.15% 53.85% 200.00% 73.08% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS