Highlights

[HOOVER] QoQ TTM Result on 2009-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -41.06%    YoY -     294.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 47,200 50,637 45,940 48,756 53,647 46,622 39,114 13.36%
  QoQ % -6.79% 10.22% -5.78% -9.12% 15.07% 19.20% -
  Horiz. % 120.67% 129.46% 117.45% 124.65% 137.16% 119.20% 100.00%
PBT 5,436 6,247 3,743 3,540 4,690 2,354 341 534.48%
  QoQ % -12.98% 66.90% 5.73% -24.52% 99.24% 590.32% -
  Horiz. % 1,594.13% 1,831.96% 1,097.65% 1,038.12% 1,375.37% 690.32% 100.00%
Tax -1,726 -1,721 -1,132 -1,304 -1,289 -1,048 -806 66.22%
  QoQ % -0.29% -52.03% 13.19% -1.16% -23.00% -30.02% -
  Horiz. % 214.14% 213.52% 140.45% 161.79% 159.93% 130.02% 100.00%
NP 3,710 4,526 2,611 2,236 3,401 1,306 -465 -
  QoQ % -18.03% 73.34% 16.77% -34.25% 160.41% 380.86% -
  Horiz. % -797.85% -973.33% -561.51% -480.86% -731.40% -280.86% 100.00%
NP to SH 3,241 4,097 2,271 1,734 2,942 787 -1,010 -
  QoQ % -20.89% 80.41% 30.97% -41.06% 273.82% 177.92% -
  Horiz. % -320.89% -405.64% -224.85% -171.68% -291.29% -77.92% 100.00%
Tax Rate 31.75 % 27.55 % 30.24 % 36.84 % 27.48 % 44.52 % 236.36 % -73.80%
  QoQ % 15.25% -8.90% -17.92% 34.06% -38.27% -81.16% -
  Horiz. % 13.43% 11.66% 12.79% 15.59% 11.63% 18.84% 100.00%
Total Cost 43,490 46,111 43,329 46,520 50,246 45,316 39,579 6.49%
  QoQ % -5.68% 6.42% -6.86% -7.42% 10.88% 14.50% -
  Horiz. % 109.88% 116.50% 109.47% 117.54% 126.95% 114.50% 100.00%
Net Worth 37,542 36,811 25,199 33,919 34,776 33,177 31,541 12.32%
  QoQ % 1.99% 46.08% -25.71% -2.47% 4.82% 5.18% -
  Horiz. % 119.02% 116.71% 79.89% 107.54% 110.26% 105.18% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 37,542 36,811 25,199 33,919 34,776 33,177 31,541 12.32%
  QoQ % 1.99% 46.08% -25.71% -2.47% 4.82% 5.18% -
  Horiz. % 119.02% 116.71% 79.89% 107.54% 110.26% 105.18% 100.00%
NOSH 39,939 40,012 30,000 39,904 39,973 39,972 39,926 0.02%
  QoQ % -0.18% 33.37% -24.82% -0.17% 0.00% 0.12% -
  Horiz. % 100.03% 100.21% 75.14% 99.95% 100.12% 100.12% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.86 % 8.94 % 5.68 % 4.59 % 6.34 % 2.80 % -1.19 % -
  QoQ % -12.08% 57.39% 23.75% -27.60% 126.43% 335.29% -
  Horiz. % -660.50% -751.26% -477.31% -385.71% -532.77% -235.29% 100.00%
ROE 8.63 % 11.13 % 9.01 % 5.11 % 8.46 % 2.37 % -3.20 % -
  QoQ % -22.46% 23.53% 76.32% -39.60% 256.96% 174.06% -
  Horiz. % -269.69% -347.81% -281.56% -159.69% -264.38% -74.06% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 118.18 126.55 153.13 122.18 134.21 116.63 97.97 13.33%
  QoQ % -6.61% -17.36% 25.33% -8.96% 15.07% 19.05% -
  Horiz. % 120.63% 129.17% 156.30% 124.71% 136.99% 119.05% 100.00%
EPS 8.11 10.24 7.57 4.35 7.36 1.97 -2.53 -
  QoQ % -20.80% 35.27% 74.02% -40.90% 273.60% 177.87% -
  Horiz. % -320.55% -404.74% -299.21% -171.94% -290.91% -77.87% 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 0.9400 0.9200 0.8400 0.8500 0.8700 0.8300 0.7900 12.30%
  QoQ % 2.17% 9.52% -1.18% -2.30% 4.82% 5.06% -
  Horiz. % 118.99% 116.46% 106.33% 107.59% 110.13% 105.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 118.00 126.59 114.85 121.89 134.12 116.56 97.79 13.36%
  QoQ % -6.79% 10.22% -5.78% -9.12% 15.07% 19.19% -
  Horiz. % 120.67% 129.45% 117.45% 124.64% 137.15% 119.19% 100.00%
EPS 8.10 10.24 5.68 4.34 7.36 1.97 -2.53 -
  QoQ % -20.90% 80.28% 30.88% -41.03% 273.60% 177.87% -
  Horiz. % -320.16% -404.74% -224.51% -171.54% -290.91% -77.87% 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 0.9386 0.9203 0.6300 0.8480 0.8694 0.8294 0.7885 12.33%
  QoQ % 1.99% 46.08% -25.71% -2.46% 4.82% 5.19% -
  Horiz. % 119.04% 116.72% 79.90% 107.55% 110.26% 105.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.3500 0.2200 0.4300 0.4400 0.1300 0.1300 0.1200 -
P/RPS 0.30 0.17 0.28 0.36 0.10 0.11 0.12 84.30%
  QoQ % 76.47% -39.29% -22.22% 260.00% -9.09% -8.33% -
  Horiz. % 250.00% 141.67% 233.33% 300.00% 83.33% 91.67% 100.00%
P/EPS 4.31 2.15 5.68 10.13 1.77 6.60 -4.74 -
  QoQ % 100.47% -62.15% -43.93% 472.32% -73.18% 239.24% -
  Horiz. % -90.93% -45.36% -119.83% -213.71% -37.34% -139.24% 100.00%
EY 23.19 46.54 17.60 9.88 56.61 15.14 -21.08 -
  QoQ % -50.17% 164.43% 78.14% -82.55% 273.91% 171.82% -
  Horiz. % -110.01% -220.78% -83.49% -46.87% -268.55% -71.82% 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 0.37 0.24 0.51 0.52 0.15 0.16 0.15 82.66%
  QoQ % 54.17% -52.94% -1.92% 246.67% -6.25% 6.67% -
  Horiz. % 246.67% 160.00% 340.00% 346.67% 100.00% 106.67% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 08/02/10 13/11/09 28/08/09 28/05/09 25/02/09 19/11/08 -
Price 0.4200 0.2300 0.3000 0.4300 0.1200 0.4300 0.1500 -
P/RPS 0.36 0.18 0.20 0.35 0.09 0.37 0.15 79.35%
  QoQ % 100.00% -10.00% -42.86% 288.89% -75.68% 146.67% -
  Horiz. % 240.00% 120.00% 133.33% 233.33% 60.00% 246.67% 100.00%
P/EPS 5.18 2.25 3.96 9.90 1.63 21.84 -5.93 -
  QoQ % 130.22% -43.18% -60.00% 507.36% -92.54% 468.30% -
  Horiz. % -87.35% -37.94% -66.78% -166.95% -27.49% -368.30% 100.00%
EY 19.32 44.52 25.23 10.11 61.33 4.58 -16.86 -
  QoQ % -56.60% 76.46% 149.55% -83.52% 1,239.08% 127.16% -
  Horiz. % -114.59% -264.06% -149.64% -59.96% -363.76% -27.16% 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 0.45 0.25 0.36 0.51 0.14 0.52 0.19 77.77%
  QoQ % 80.00% -30.56% -29.41% 264.29% -73.08% 173.68% -
  Horiz. % 236.84% 131.58% 189.47% 268.42% 73.68% 273.68% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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