Highlights

[HOOVER] QoQ 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 -     3.56%    YoY -     334.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 19,162 8,569 9,866 13,033 14,465 11,385 14,764 18.93%
  QoQ % 123.62% -13.15% -24.30% -9.90% 27.05% -22.89% -
  Horiz. % 129.79% 58.04% 66.82% 88.28% 97.97% 77.11% 100.00%
PBT 4,507 35 54 1,827 2,003 -168 1,028 167.15%
  QoQ % 12,777.14% -35.19% -97.04% -8.79% 1,292.26% -116.34% -
  Horiz. % 438.42% 3.40% 5.25% 177.72% 194.84% -16.34% 100.00%
Tax -981 -26 -408 -235 -392 -198 -464 64.50%
  QoQ % -3,673.08% 93.63% -73.62% 40.05% -97.98% 57.33% -
  Horiz. % 211.42% 5.60% 87.93% 50.65% 84.48% 42.67% 100.00%
NP 3,526 9 -354 1,592 1,611 -366 564 238.24%
  QoQ % 39,077.78% 102.54% -122.24% -1.18% 540.16% -164.89% -
  Horiz. % 625.18% 1.60% -62.77% 282.27% 285.64% -64.89% 100.00%
NP to SH 3,285 -6 -419 1,511 1,459 -543 515 242.78%
  QoQ % 54,850.00% 98.57% -127.73% 3.56% 368.69% -205.44% -
  Horiz. % 637.86% -1.17% -81.36% 293.40% 283.30% -105.44% 100.00%
Tax Rate 21.77 % 74.29 % 755.56 % 12.86 % 19.57 % - % 45.14 % -38.42%
  QoQ % -70.70% -90.17% 5,775.27% -34.29% 0.00% 0.00% -
  Horiz. % 48.23% 164.58% 1,673.81% 28.49% 43.35% 0.00% 100.00%
Total Cost 15,636 8,560 10,220 11,441 12,854 11,751 14,200 6.61%
  QoQ % 82.66% -16.24% -10.67% -10.99% 9.39% -17.25% -
  Horiz. % 110.11% 60.28% 71.97% 80.57% 90.52% 82.75% 100.00%
Net Worth 36,811 25,199 33,919 34,776 33,177 31,541 32,065 9.61%
  QoQ % 46.08% -25.71% -2.47% 4.82% 5.18% -1.63% -
  Horiz. % 114.80% 78.59% 105.78% 108.46% 103.47% 98.37% 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 36,811 25,199 33,919 34,776 33,177 31,541 32,065 9.61%
  QoQ % 46.08% -25.71% -2.47% 4.82% 5.18% -1.63% -
  Horiz. % 114.80% 78.59% 105.78% 108.46% 103.47% 98.37% 100.00%
NOSH 40,012 30,000 39,904 39,973 39,972 39,926 40,081 -0.12%
  QoQ % 33.37% -24.82% -0.17% 0.00% 0.12% -0.39% -
  Horiz. % 99.83% 74.85% 99.56% 99.73% 99.73% 99.61% 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 18.40 % 0.11 % -3.59 % 12.22 % 11.14 % -3.21 % 3.82 % 184.40%
  QoQ % 16,627.27% 103.06% -129.38% 9.69% 447.04% -184.03% -
  Horiz. % 481.68% 2.88% -93.98% 319.90% 291.62% -84.03% 100.00%
ROE 8.92 % -0.02 % -1.24 % 4.34 % 4.40 % -1.72 % 1.61 % 212.13%
  QoQ % 44,700.00% 98.39% -128.57% -1.36% 355.81% -206.83% -
  Horiz. % 554.04% -1.24% -77.02% 269.57% 273.29% -106.83% 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 47.89 28.56 24.72 32.60 36.19 28.51 36.83 19.08%
  QoQ % 67.68% 15.53% -24.17% -9.92% 26.94% -22.59% -
  Horiz. % 130.03% 77.55% 67.12% 88.51% 98.26% 77.41% 100.00%
EPS 8.21 -0.02 -1.05 3.78 3.65 -1.36 1.29 242.27%
  QoQ % 41,150.00% 98.10% -127.78% 3.56% 368.38% -205.43% -
  Horiz. % 636.43% -1.55% -81.40% 293.02% 282.95% -105.43% 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 47.91 21.42 24.67 32.58 36.16 28.46 36.91 18.94%
  QoQ % 123.67% -13.17% -24.28% -9.90% 27.06% -22.89% -
  Horiz. % 129.80% 58.03% 66.84% 88.27% 97.97% 77.11% 100.00%
EPS 8.21 -0.02 -1.05 3.78 3.65 -1.36 1.29 242.27%
  QoQ % 41,150.00% 98.10% -127.78% 3.56% 368.38% -205.43% -
  Horiz. % 636.43% -1.55% -81.40% 293.02% 282.95% -105.43% 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 0.9203 0.6300 0.8480 0.8694 0.8294 0.7885 0.8016 9.62%
  QoQ % 46.08% -25.71% -2.46% 4.82% 5.19% -1.63% -
  Horiz. % 114.81% 78.59% 105.79% 108.46% 103.47% 98.37% 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 0.46 1.51 1.78 0.40 0.36 0.42 0.81 -31.35%
  QoQ % -69.54% -15.17% 345.00% 11.11% -14.29% -48.15% -
  Horiz. % 56.79% 186.42% 219.75% 49.38% 44.44% 51.85% 100.00%
P/EPS 2.68 -2,150.00 -41.90 3.44 3.56 -8.82 23.35 -76.29%
  QoQ % 100.12% -5,031.26% -1,318.02% -3.37% 140.36% -137.77% -
  Horiz. % 11.48% -9,207.71% -179.44% 14.73% 15.25% -37.77% 100.00%
EY 37.32 -0.05 -2.39 29.08 28.08 -11.33 4.28 321.97%
  QoQ % 74,740.00% 97.91% -108.22% 3.56% 347.84% -364.72% -
  Horiz. % 871.96% -1.17% -55.84% 679.44% 656.07% -264.72% 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 0.48 1.05 1.74 0.37 1.19 0.53 0.57 -10.80%
  QoQ % -54.29% -39.66% 370.27% -68.91% 124.53% -7.02% -
  Horiz. % 84.21% 184.21% 305.26% 64.91% 208.77% 92.98% 100.00%
P/EPS 2.80 -1,500.00 -40.95 3.17 11.78 -11.03 16.34 -69.05%
  QoQ % 100.19% -3,563.00% -1,391.80% -73.09% 206.80% -167.50% -
  Horiz. % 17.14% -9,179.93% -250.61% 19.40% 72.09% -67.50% 100.00%
EY 35.70 -0.07 -2.44 31.50 8.49 -9.07 6.12 223.01%
  QoQ % 51,100.00% 97.13% -107.75% 271.02% 193.61% -248.20% -
  Horiz. % 583.33% -1.14% -39.87% 514.71% 138.73% -148.20% 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
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