Highlights

[HOOVER] QoQ TTM Result on 2014-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     56.22%    YoY -     223.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 66,978 64,689 54,648 48,912 45,062 43,223 39,294 42.83%
  QoQ % 3.54% 18.37% 11.73% 8.54% 4.25% 10.00% -
  Horiz. % 170.45% 164.63% 139.07% 124.48% 114.68% 110.00% 100.00%
PBT 2,882 4,030 3,524 2,537 1,872 -673 -1,135 -
  QoQ % -28.49% 14.36% 38.90% 35.52% 378.16% 40.70% -
  Horiz. % -253.92% -355.07% -310.48% -223.52% -164.93% 59.30% 100.00%
Tax -915 -719 -725 -564 -454 -411 -299 111.21%
  QoQ % -27.26% 0.83% -28.55% -24.23% -10.46% -37.46% -
  Horiz. % 306.02% 240.47% 242.47% 188.63% 151.84% 137.46% 100.00%
NP 1,967 3,311 2,799 1,973 1,418 -1,084 -1,434 -
  QoQ % -40.59% 18.29% 41.87% 39.14% 230.81% 24.41% -
  Horiz. % -137.17% -230.89% -195.19% -137.59% -98.88% 75.59% 100.00%
NP to SH 1,022 2,426 1,920 1,306 836 -1,229 -1,502 -
  QoQ % -57.87% 26.35% 47.01% 56.22% 168.02% 18.18% -
  Horiz. % -68.04% -161.52% -127.83% -86.95% -55.66% 81.82% 100.00%
Tax Rate 31.75 % 17.84 % 20.57 % 22.23 % 24.25 % - % - % -
  QoQ % 77.97% -13.27% -7.47% -8.33% 0.00% 0.00% -
  Horiz. % 130.93% 73.57% 84.82% 91.67% 100.00% - -
Total Cost 65,011 61,378 51,849 46,939 43,644 44,307 40,728 36.70%
  QoQ % 5.92% 18.38% 10.46% 7.55% -1.50% 8.79% -
  Horiz. % 159.62% 150.70% 127.31% 115.25% 107.16% 108.79% 100.00%
Net Worth 48,799 46,399 45,999 46,399 46,399 43,600 43,600 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 48,799 46,399 45,999 46,399 46,399 43,600 43,600 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
NOSH 39,999 40,000 40,000 40,000 40,000 40,000 40,000 -0.00%
  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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.94 % 5.12 % 5.12 % 4.03 % 3.15 % -2.51 % -3.65 % -
  QoQ % -42.58% 0.00% 27.05% 27.94% 225.50% 31.23% -
  Horiz. % -80.55% -140.27% -140.27% -110.41% -86.30% 68.77% 100.00%
ROE 2.09 % 5.23 % 4.17 % 2.81 % 1.80 % -2.82 % -3.44 % -
  QoQ % -60.04% 25.42% 48.40% 56.11% 163.83% 18.02% -
  Horiz. % -60.76% -152.03% -121.22% -81.69% -52.33% 81.98% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 167.45 161.72 136.62 122.28 112.66 108.06 98.24 42.83%
  QoQ % 3.54% 18.37% 11.73% 8.54% 4.26% 10.00% -
  Horiz. % 170.45% 164.62% 139.07% 124.47% 114.68% 110.00% 100.00%
EPS 2.56 6.07 4.80 3.27 2.09 -3.07 -3.76 -
  QoQ % -57.83% 26.46% 46.79% 56.46% 168.08% 18.35% -
  Horiz. % -68.09% -161.44% -127.66% -86.97% -55.59% 81.65% 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 1.2200 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 167.45 161.72 136.62 122.28 112.66 108.06 98.24 42.83%
  QoQ % 3.54% 18.37% 11.73% 8.54% 4.26% 10.00% -
  Horiz. % 170.45% 164.62% 139.07% 124.47% 114.68% 110.00% 100.00%
EPS 2.56 6.07 4.80 3.27 2.09 -3.07 -3.76 -
  QoQ % -57.83% 26.46% 46.79% 56.46% 168.08% 18.35% -
  Horiz. % -68.09% -161.44% -127.66% -86.97% -55.59% 81.65% 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 1.2200 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.5450 0.5750 0.5450 0.6200 0.5700 0.5450 0.3100 -
P/RPS 0.33 0.36 0.40 0.51 0.51 0.50 0.32 2.08%
  QoQ % -8.33% -10.00% -21.57% 0.00% 2.00% 56.25% -
  Horiz. % 103.13% 112.50% 125.00% 159.38% 159.38% 156.25% 100.00%
P/EPS 21.33 9.48 11.35 18.99 27.27 -17.74 -8.26 -
  QoQ % 125.00% -16.48% -40.23% -30.36% 253.72% -114.77% -
  Horiz. % -258.23% -114.77% -137.41% -229.90% -330.15% 214.77% 100.00%
EY 4.69 10.55 8.81 5.27 3.67 -5.64 -12.11 -
  QoQ % -55.55% 19.75% 67.17% 43.60% 165.07% 53.43% -
  Horiz. % -38.73% -87.12% -72.75% -43.52% -30.31% 46.57% 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 0.50 0.47 0.53 0.49 0.50 0.28 37.32%
  QoQ % -10.00% 6.38% -11.32% 8.16% -2.00% 78.57% -
  Horiz. % 160.71% 178.57% 167.86% 189.29% 175.00% 178.57% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 -
Price 0.5100 0.6200 0.5400 0.6000 0.6100 0.5500 0.4500 -
P/RPS 0.30 0.38 0.40 0.49 0.54 0.51 0.46 -24.85%
  QoQ % -21.05% -5.00% -18.37% -9.26% 5.88% 10.87% -
  Horiz. % 65.22% 82.61% 86.96% 106.52% 117.39% 110.87% 100.00%
P/EPS 19.96 10.22 11.25 18.38 29.19 -17.90 -11.98 -
  QoQ % 95.30% -9.16% -38.79% -37.03% 263.07% -49.42% -
  Horiz. % -166.61% -85.31% -93.91% -153.42% -243.66% 149.42% 100.00%
EY 5.01 9.78 8.89 5.44 3.43 -5.59 -8.34 -
  QoQ % -48.77% 10.01% 63.42% 58.60% 161.36% 32.97% -
  Horiz. % -60.07% -117.27% -106.59% -65.23% -41.13% 67.03% 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 0.42 0.53 0.47 0.52 0.53 0.50 0.41 1.62%
  QoQ % -20.75% 12.77% -9.62% -1.89% 6.00% 21.95% -
  Horiz. % 102.44% 129.27% 114.63% 126.83% 129.27% 121.95% 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
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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