Highlights

[HOOVER] QoQ TTM Result on 2014-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     168.02%    YoY -     183.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 64,689 54,648 48,912 45,062 43,223 39,294 37,938 42.77%
  QoQ % 18.37% 11.73% 8.54% 4.25% 10.00% 3.57% -
  Horiz. % 170.51% 144.05% 128.93% 118.78% 113.93% 103.57% 100.00%
PBT 4,030 3,524 2,537 1,872 -673 -1,135 -507 -
  QoQ % 14.36% 38.90% 35.52% 378.16% 40.70% -123.87% -
  Horiz. % -794.87% -695.07% -500.39% -369.23% 132.74% 223.87% 100.00%
Tax -719 -725 -564 -454 -411 -299 -357 59.55%
  QoQ % 0.83% -28.55% -24.23% -10.46% -37.46% 16.25% -
  Horiz. % 201.40% 203.08% 157.98% 127.17% 115.13% 83.75% 100.00%
NP 3,311 2,799 1,973 1,418 -1,084 -1,434 -864 -
  QoQ % 18.29% 41.87% 39.14% 230.81% 24.41% -65.97% -
  Horiz. % -383.22% -323.96% -228.36% -164.12% 125.46% 165.97% 100.00%
NP to SH 2,426 1,920 1,306 836 -1,229 -1,502 -1,059 -
  QoQ % 26.35% 47.01% 56.22% 168.02% 18.18% -41.83% -
  Horiz. % -229.08% -181.30% -123.32% -78.94% 116.05% 141.83% 100.00%
Tax Rate 17.84 % 20.57 % 22.23 % 24.25 % - % - % - % -
  QoQ % -13.27% -7.47% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 73.57% 84.82% 91.67% 100.00% - - -
Total Cost 61,378 51,849 46,939 43,644 44,307 40,728 38,802 35.80%
  QoQ % 18.38% 10.46% 7.55% -1.50% 8.79% 4.96% -
  Horiz. % 158.18% 133.62% 120.97% 112.48% 114.19% 104.96% 100.00%
Net Worth 46,399 45,999 46,399 46,399 43,600 43,600 44,400 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 46,399 45,999 46,399 46,399 43,600 43,600 44,400 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.12 % 5.12 % 4.03 % 3.15 % -2.51 % -3.65 % -2.28 % -
  QoQ % 0.00% 27.05% 27.94% 225.50% 31.23% -60.09% -
  Horiz. % -224.56% -224.56% -176.75% -138.16% 110.09% 160.09% 100.00%
ROE 5.23 % 4.17 % 2.81 % 1.80 % -2.82 % -3.44 % -2.39 % -
  QoQ % 25.42% 48.40% 56.11% 163.83% 18.02% -43.93% -
  Horiz. % -218.83% -174.48% -117.57% -75.31% 117.99% 143.93% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 161.72 136.62 122.28 112.66 108.06 98.24 94.85 42.77%
  QoQ % 18.37% 11.73% 8.54% 4.26% 10.00% 3.57% -
  Horiz. % 170.50% 144.04% 128.92% 118.78% 113.93% 103.57% 100.00%
EPS 6.07 4.80 3.27 2.09 -3.07 -3.76 -2.65 -
  QoQ % 26.46% 46.79% 56.46% 168.08% 18.35% -41.89% -
  Horiz. % -229.06% -181.13% -123.40% -78.87% 115.85% 141.89% 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 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 1.1100 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 161.72 136.62 122.28 112.66 108.06 98.24 94.85 42.77%
  QoQ % 18.37% 11.73% 8.54% 4.26% 10.00% 3.57% -
  Horiz. % 170.50% 144.04% 128.92% 118.78% 113.93% 103.57% 100.00%
EPS 6.07 4.80 3.27 2.09 -3.07 -3.76 -2.65 -
  QoQ % 26.46% 46.79% 56.46% 168.08% 18.35% -41.89% -
  Horiz. % -229.06% -181.13% -123.40% -78.87% 115.85% 141.89% 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 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 1.1100 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.5750 0.5450 0.6200 0.5700 0.5450 0.3100 0.3700 -
P/RPS 0.36 0.40 0.51 0.51 0.50 0.32 0.39 -5.20%
  QoQ % -10.00% -21.57% 0.00% 2.00% 56.25% -17.95% -
  Horiz. % 92.31% 102.56% 130.77% 130.77% 128.21% 82.05% 100.00%
P/EPS 9.48 11.35 18.99 27.27 -17.74 -8.26 -13.98 -
  QoQ % -16.48% -40.23% -30.36% 253.72% -114.77% 40.92% -
  Horiz. % -67.81% -81.19% -135.84% -195.06% 126.90% 59.08% 100.00%
EY 10.55 8.81 5.27 3.67 -5.64 -12.11 -7.16 -
  QoQ % 19.75% 67.17% 43.60% 165.07% 53.43% -69.13% -
  Horiz. % -147.35% -123.04% -73.60% -51.26% 78.77% 169.13% 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 0.50 0.47 0.53 0.49 0.50 0.28 0.33 31.95%
  QoQ % 6.38% -11.32% 8.16% -2.00% 78.57% -15.15% -
  Horiz. % 151.52% 142.42% 160.61% 148.48% 151.52% 84.85% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 -
Price 0.6200 0.5400 0.6000 0.6100 0.5500 0.4500 0.3550 -
P/RPS 0.38 0.40 0.49 0.54 0.51 0.46 0.37 1.80%
  QoQ % -5.00% -18.37% -9.26% 5.88% 10.87% 24.32% -
  Horiz. % 102.70% 108.11% 132.43% 145.95% 137.84% 124.32% 100.00%
P/EPS 10.22 11.25 18.38 29.19 -17.90 -11.98 -13.41 -
  QoQ % -9.16% -38.79% -37.03% 263.07% -49.42% 10.66% -
  Horiz. % -76.21% -83.89% -137.06% -217.67% 133.48% 89.34% 100.00%
EY 9.78 8.89 5.44 3.43 -5.59 -8.34 -7.46 -
  QoQ % 10.01% 63.42% 58.60% 161.36% 32.97% -11.80% -
  Horiz. % -131.10% -119.17% -72.92% -45.98% 74.93% 111.80% 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 0.47 0.52 0.53 0.50 0.41 0.32 40.03%
  QoQ % 12.77% -9.62% -1.89% 6.00% 21.95% 28.13% -
  Horiz. % 165.62% 146.88% 162.50% 165.62% 156.25% 128.12% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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