Highlights

[HOOVER] QoQ Quarter Result on 2017-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     46.01%    YoY -     75.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 16,056 13,599 14,412 12,510 11,640 11,774 12,640 17.27%
  QoQ % 18.07% -5.64% 15.20% 7.47% -1.14% -6.85% -
  Horiz. % 127.03% 107.59% 114.02% 98.97% 92.09% 93.15% 100.00%
PBT -119 -789 33 60 -498 3,417 -143 -11.52%
  QoQ % 84.92% -2,490.91% -45.00% 112.05% -114.57% 2,489.51% -
  Horiz. % 83.22% 551.75% -23.08% -41.96% 348.25% -2,389.51% 100.00%
Tax -170 113 -189 -211 -72 -271 -289 -29.77%
  QoQ % -250.44% 159.79% 10.43% -193.06% 73.43% 6.23% -
  Horiz. % 58.82% -39.10% 65.40% 73.01% 24.91% 93.77% 100.00%
NP -289 -676 -156 -151 -570 3,146 -432 -23.49%
  QoQ % 57.25% -333.33% -3.31% 73.51% -118.12% 828.24% -
  Horiz. % 66.90% 156.48% 36.11% 34.95% 131.94% -728.24% 100.00%
NP to SH -416 -513 -311 -338 -626 2,915 -657 -26.24%
  QoQ % 18.91% -64.95% 7.99% 46.01% -121.48% 543.68% -
  Horiz. % 63.32% 78.08% 47.34% 51.45% 95.28% -443.68% 100.00%
Tax Rate - % - % 572.73 % 351.67 % - % 7.93 % - % -
  QoQ % 0.00% 0.00% 62.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,222.32% 4,434.68% 0.00% 100.00% -
Total Cost 16,345 14,275 14,568 12,661 12,210 8,628 13,072 16.05%
  QoQ % 14.50% -2.01% 15.06% 3.69% 41.52% -34.00% -
  Horiz. % 125.04% 109.20% 111.44% 96.86% 93.41% 66.00% 100.00%
Net Worth 45,999 46,399 46,799 47,199 47,600 48,000 45,199 1.18%
  QoQ % -0.86% -0.85% -0.85% -0.84% -0.83% 6.19% -
  Horiz. % 101.77% 102.65% 103.54% 104.42% 105.31% 106.19% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 45,999 46,399 46,799 47,199 47,600 48,000 45,199 1.18%
  QoQ % -0.86% -0.85% -0.85% -0.84% -0.83% 6.19% -
  Horiz. % 101.77% 102.65% 103.54% 104.42% 105.31% 106.19% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.80 % -4.97 % -1.08 % -1.21 % -4.90 % 26.72 % -3.42 % -34.79%
  QoQ % 63.78% -360.19% 10.74% 75.31% -118.34% 881.29% -
  Horiz. % 52.63% 145.32% 31.58% 35.38% 143.27% -781.29% 100.00%
ROE -0.90 % -1.11 % -0.66 % -0.72 % -1.32 % 6.07 % -1.45 % -27.21%
  QoQ % 18.92% -68.18% 8.33% 45.45% -121.75% 518.62% -
  Horiz. % 62.07% 76.55% 45.52% 49.66% 91.03% -418.62% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.14 34.00 36.03 31.28 29.10 29.44 31.60 17.27%
  QoQ % 18.06% -5.63% 15.19% 7.49% -1.15% -6.84% -
  Horiz. % 127.03% 107.59% 114.02% 98.99% 92.09% 93.16% 100.00%
EPS -1.04 -1.28 -0.78 -0.85 -1.57 7.29 -1.64 -26.17%
  QoQ % 18.75% -64.10% 8.24% 45.86% -121.54% 544.51% -
  Horiz. % 63.41% 78.05% 47.56% 51.83% 95.73% -444.51% 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 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 1.1300 1.18%
  QoQ % -0.86% -0.85% -0.85% -0.84% -0.83% 6.19% -
  Horiz. % 101.77% 102.65% 103.54% 104.42% 105.31% 106.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.14 34.00 36.03 31.28 29.10 29.44 31.60 17.27%
  QoQ % 18.06% -5.63% 15.19% 7.49% -1.15% -6.84% -
  Horiz. % 127.03% 107.59% 114.02% 98.99% 92.09% 93.16% 100.00%
EPS -1.04 -1.28 -0.78 -0.85 -1.57 7.29 -1.64 -26.17%
  QoQ % 18.75% -64.10% 8.24% 45.86% -121.54% 544.51% -
  Horiz. % 63.41% 78.05% 47.56% 51.83% 95.73% -444.51% 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 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 1.1300 1.18%
  QoQ % -0.86% -0.85% -0.85% -0.84% -0.83% 6.19% -
  Horiz. % 101.77% 102.65% 103.54% 104.42% 105.31% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6350 0.6050 0.6800 0.7500 0.4500 0.4400 0.4500 -
P/RPS 1.58 1.78 1.89 2.40 1.55 1.49 1.42 7.37%
  QoQ % -11.24% -5.82% -21.25% 54.84% 4.03% 4.93% -
  Horiz. % 111.27% 125.35% 133.10% 169.01% 109.15% 104.93% 100.00%
P/EPS -61.06 -47.17 -87.46 -88.76 -28.75 6.04 -27.40 70.53%
  QoQ % -29.45% 46.07% 1.46% -208.73% -575.99% 122.04% -
  Horiz. % 222.85% 172.15% 319.20% 323.94% 104.93% -22.04% 100.00%
EY -1.64 -2.12 -1.14 -1.13 -3.48 16.56 -3.65 -41.31%
  QoQ % 22.64% -85.96% -0.88% 67.53% -121.01% 553.70% -
  Horiz. % 44.93% 58.08% 31.23% 30.96% 95.34% -453.70% 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 0.55 0.52 0.58 0.64 0.38 0.37 0.40 23.63%
  QoQ % 5.77% -10.34% -9.38% 68.42% 2.70% -7.50% -
  Horiz. % 137.50% 130.00% 145.00% 160.00% 95.00% 92.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 24/05/18 27/02/18 22/11/17 29/08/17 29/05/17 -
Price 0.6650 0.6200 0.7000 0.6000 0.8400 0.4950 0.4500 -
P/RPS 1.66 1.82 1.94 1.92 2.89 1.68 1.42 10.96%
  QoQ % -8.79% -6.19% 1.04% -33.56% 72.02% 18.31% -
  Horiz. % 116.90% 128.17% 136.62% 135.21% 203.52% 118.31% 100.00%
P/EPS -63.94 -48.34 -90.03 -71.01 -53.67 6.79 -27.40 75.84%
  QoQ % -32.27% 46.31% -26.78% -32.31% -890.43% 124.78% -
  Horiz. % 233.36% 176.42% 328.58% 259.16% 195.88% -24.78% 100.00%
EY -1.56 -2.07 -1.11 -1.41 -1.86 14.72 -3.65 -43.23%
  QoQ % 24.64% -86.49% 21.28% 24.19% -112.64% 503.29% -
  Horiz. % 42.74% 56.71% 30.41% 38.63% 50.96% -403.29% 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 0.58 0.53 0.60 0.51 0.71 0.41 0.40 28.08%
  QoQ % 9.43% -11.67% 17.65% -28.17% 73.17% 2.50% -
  Horiz. % 145.00% 132.50% 150.00% 127.50% 177.50% 102.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

416  228  567  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.03+0.005 
 LAMBO 0.0350.00 
 PASUKGB 0.08+0.005 
 HLT 1.71+0.04 
 ARMADA 0.265+0.015 
 EAH 0.0250.00 

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