Highlights

[HOOVER] QoQ Quarter Result on 2018-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     7.99%    YoY -     52.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,720 16,056 13,599 14,412 12,510 11,640 11,774 21.19%
  QoQ % -2.09% 18.07% -5.64% 15.20% 7.47% -1.14% -
  Horiz. % 133.51% 136.37% 115.50% 122.41% 106.25% 98.86% 100.00%
PBT -210 -119 -789 33 60 -498 3,417 -
  QoQ % -76.47% 84.92% -2,490.91% -45.00% 112.05% -114.57% -
  Horiz. % -6.15% -3.48% -23.09% 0.97% 1.76% -14.57% 100.00%
Tax -150 -170 113 -189 -211 -72 -271 -32.51%
  QoQ % 11.76% -250.44% 159.79% 10.43% -193.06% 73.43% -
  Horiz. % 55.35% 62.73% -41.70% 69.74% 77.86% 26.57% 100.00%
NP -360 -289 -676 -156 -151 -570 3,146 -
  QoQ % -24.57% 57.25% -333.33% -3.31% 73.51% -118.12% -
  Horiz. % -11.44% -9.19% -21.49% -4.96% -4.80% -18.12% 100.00%
NP to SH -496 -416 -513 -311 -338 -626 2,915 -
  QoQ % -19.23% 18.91% -64.95% 7.99% 46.01% -121.48% -
  Horiz. % -17.02% -14.27% -17.60% -10.67% -11.60% -21.48% 100.00%
Tax Rate - % - % - % 572.73 % 351.67 % - % 7.93 % -
  QoQ % 0.00% 0.00% 0.00% 62.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 7,222.32% 4,434.68% 0.00% 100.00%
Total Cost 16,080 16,345 14,275 14,568 12,661 12,210 8,628 51.27%
  QoQ % -1.62% 14.50% -2.01% 15.06% 3.69% 41.52% -
  Horiz. % 186.37% 189.44% 165.45% 168.85% 146.74% 141.52% 100.00%
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.29 % -1.80 % -4.97 % -1.08 % -1.21 % -4.90 % 26.72 % -
  QoQ % -27.22% 63.78% -360.19% 10.74% 75.31% -118.34% -
  Horiz. % -8.57% -6.74% -18.60% -4.04% -4.53% -18.34% 100.00%
ROE -1.09 % -0.90 % -1.11 % -0.66 % -0.72 % -1.32 % 6.07 % -
  QoQ % -21.11% 18.92% -68.18% 8.33% 45.45% -121.75% -
  Horiz. % -17.96% -14.83% -18.29% -10.87% -11.86% -21.75% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.30 40.14 34.00 36.03 31.28 29.10 29.44 21.17%
  QoQ % -2.09% 18.06% -5.63% 15.19% 7.49% -1.15% -
  Horiz. % 133.49% 136.35% 115.49% 122.38% 106.25% 98.85% 100.00%
EPS -1.24 -1.04 -1.28 -0.78 -0.85 -1.57 7.29 -
  QoQ % -19.23% 18.75% -64.10% 8.24% 45.86% -121.54% -
  Horiz. % -17.01% -14.27% -17.56% -10.70% -11.66% -21.54% 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 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.30 40.14 34.00 36.03 31.28 29.10 29.44 21.17%
  QoQ % -2.09% 18.06% -5.63% 15.19% 7.49% -1.15% -
  Horiz. % 133.49% 136.35% 115.49% 122.38% 106.25% 98.85% 100.00%
EPS -1.24 -1.04 -1.28 -0.78 -0.85 -1.57 7.29 -
  QoQ % -19.23% 18.75% -64.10% 8.24% 45.86% -121.54% -
  Horiz. % -17.01% -14.27% -17.56% -10.70% -11.66% -21.54% 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 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6300 0.6350 0.6050 0.6800 0.7500 0.4500 0.4400 -
P/RPS 1.60 1.58 1.78 1.89 2.40 1.55 1.49 4.85%
  QoQ % 1.27% -11.24% -5.82% -21.25% 54.84% 4.03% -
  Horiz. % 107.38% 106.04% 119.46% 126.85% 161.07% 104.03% 100.00%
P/EPS -50.81 -61.06 -47.17 -87.46 -88.76 -28.75 6.04 -
  QoQ % 16.79% -29.45% 46.07% 1.46% -208.73% -575.99% -
  Horiz. % -841.23% -1,010.93% -780.96% -1,448.01% -1,469.54% -475.99% 100.00%
EY -1.97 -1.64 -2.12 -1.14 -1.13 -3.48 16.56 -
  QoQ % -20.12% 22.64% -85.96% -0.88% 67.53% -121.01% -
  Horiz. % -11.90% -9.90% -12.80% -6.88% -6.82% -21.01% 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 0.55 0.52 0.58 0.64 0.38 0.37 30.15%
  QoQ % 0.00% 5.77% -10.34% -9.38% 68.42% 2.70% -
  Horiz. % 148.65% 148.65% 140.54% 156.76% 172.97% 102.70% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 24/05/18 27/02/18 22/11/17 29/08/17 -
Price 0.6050 0.6650 0.6200 0.7000 0.6000 0.8400 0.4950 -
P/RPS 1.54 1.66 1.82 1.94 1.92 2.89 1.68 -5.62%
  QoQ % -7.23% -8.79% -6.19% 1.04% -33.56% 72.02% -
  Horiz. % 91.67% 98.81% 108.33% 115.48% 114.29% 172.02% 100.00%
P/EPS -48.79 -63.94 -48.34 -90.03 -71.01 -53.67 6.79 -
  QoQ % 23.69% -32.27% 46.31% -26.78% -32.31% -890.43% -
  Horiz. % -718.56% -941.68% -711.93% -1,325.92% -1,045.80% -790.43% 100.00%
EY -2.05 -1.56 -2.07 -1.11 -1.41 -1.86 14.72 -
  QoQ % -31.41% 24.64% -86.49% 21.28% 24.19% -112.64% -
  Horiz. % -13.93% -10.60% -14.06% -7.54% -9.58% -12.64% 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 0.53 0.58 0.53 0.60 0.51 0.71 0.41 18.61%
  QoQ % -8.62% 9.43% -11.67% 17.65% -28.17% 73.17% -
  Horiz. % 129.27% 141.46% 129.27% 146.34% 124.39% 173.17% 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
 
 

315  376  593  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.055-0.01 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 HLT 1.65-0.02 
 LAMBO 0.0350.00 
 CAREPLS 3.11-0.04 
 MUIIND 0.135+0.015 
 PASUKGB 0.08+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