Highlights

[HOOVER] QoQ TTM Result on 2017-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -38.77%    YoY -     142.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 52,161 50,336 48,564 53,464 54,019 57,795 63,066 -11.92%
  QoQ % 3.63% 3.65% -9.17% -1.03% -6.53% -8.36% -
  Horiz. % 82.71% 79.81% 77.01% 84.77% 85.65% 91.64% 100.00%
PBT -1,194 3,012 2,836 1,778 2,250 201 664 -
  QoQ % -139.64% 6.21% 59.51% -20.98% 1,019.40% -69.73% -
  Horiz. % -179.82% 453.61% 427.11% 267.77% 338.86% 30.27% 100.00%
Tax -359 -743 -843 -658 -815 -1,235 -1,133 -53.62%
  QoQ % 51.68% 11.86% -28.12% 19.26% 34.01% -9.00% -
  Horiz. % 31.69% 65.58% 74.40% 58.08% 71.93% 109.00% 100.00%
NP -1,553 2,269 1,993 1,120 1,435 -1,034 -469 122.65%
  QoQ % -168.44% 13.85% 77.95% -21.95% 238.78% -120.47% -
  Horiz. % 331.13% -483.80% -424.95% -238.81% -305.97% 220.47% 100.00%
NP to SH -1,788 1,640 1,294 248 405 -2,106 -1,480 13.47%
  QoQ % -209.02% 26.74% 421.77% -38.77% 119.23% -42.30% -
  Horiz. % 120.81% -110.81% -87.43% -16.76% -27.36% 142.30% 100.00%
Tax Rate - % 24.67 % 29.72 % 37.01 % 36.22 % 614.43 % 170.63 % -
  QoQ % 0.00% -16.99% -19.70% 2.18% -94.11% 260.09% -
  Horiz. % 0.00% 14.46% 17.42% 21.69% 21.23% 360.09% 100.00%
Total Cost 53,714 48,067 46,571 52,344 52,584 58,829 63,535 -10.62%
  QoQ % 11.75% 3.21% -11.03% -0.46% -10.62% -7.41% -
  Horiz. % 84.54% 75.65% 73.30% 82.39% 82.76% 92.59% 100.00%
Net Worth 46,399 46,799 47,199 47,600 48,000 45,199 45,599 1.17%
  QoQ % -0.85% -0.85% -0.84% -0.83% 6.19% -0.88% -
  Horiz. % 101.75% 102.63% 103.51% 104.39% 105.26% 99.12% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 46,399 46,799 47,199 47,600 48,000 45,199 45,599 1.17%
  QoQ % -0.85% -0.85% -0.84% -0.83% 6.19% -0.88% -
  Horiz. % 101.75% 102.63% 103.51% 104.39% 105.26% 99.12% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 39,999 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.98 % 4.51 % 4.10 % 2.09 % 2.66 % -1.79 % -0.74 % 153.76%
  QoQ % -166.08% 10.00% 96.17% -21.43% 248.60% -141.89% -
  Horiz. % 402.70% -609.46% -554.05% -282.43% -359.46% 241.89% 100.00%
ROE -3.85 % 3.50 % 2.74 % 0.52 % 0.84 % -4.66 % -3.25 % 11.99%
  QoQ % -210.00% 27.74% 426.92% -38.10% 118.03% -43.38% -
  Horiz. % 118.46% -107.69% -84.31% -16.00% -25.85% 143.38% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 130.40 125.84 121.41 133.66 135.05 144.49 157.67 -11.92%
  QoQ % 3.62% 3.65% -9.17% -1.03% -6.53% -8.36% -
  Horiz. % 82.70% 79.81% 77.00% 84.77% 85.65% 91.64% 100.00%
EPS -4.47 4.10 3.24 0.62 1.01 -5.27 -3.70 13.47%
  QoQ % -209.02% 26.54% 422.58% -38.61% 119.17% -42.43% -
  Horiz. % 120.81% -110.81% -87.57% -16.76% -27.30% 142.43% 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 1.1600 1.1700 1.1800 1.1900 1.2000 1.1300 1.1400 1.17%
  QoQ % -0.85% -0.85% -0.84% -0.83% 6.19% -0.88% -
  Horiz. % 101.75% 102.63% 103.51% 104.39% 105.26% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 130.40 125.84 121.41 133.66 135.05 144.49 157.67 -11.92%
  QoQ % 3.62% 3.65% -9.17% -1.03% -6.53% -8.36% -
  Horiz. % 82.70% 79.81% 77.00% 84.77% 85.65% 91.64% 100.00%
EPS -4.47 4.10 3.24 0.62 1.01 -5.27 -3.70 13.47%
  QoQ % -209.02% 26.54% 422.58% -38.61% 119.17% -42.43% -
  Horiz. % 120.81% -110.81% -87.57% -16.76% -27.30% 142.43% 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 1.1600 1.1700 1.1800 1.1900 1.2000 1.1300 1.1400 1.17%
  QoQ % -0.85% -0.85% -0.84% -0.83% 6.19% -0.88% -
  Horiz. % 101.75% 102.63% 103.51% 104.39% 105.26% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6050 0.6800 0.7500 0.4500 0.4400 0.4500 0.4000 -
P/RPS 0.46 0.54 0.62 0.34 0.33 0.31 0.25 50.32%
  QoQ % -14.81% -12.90% 82.35% 3.03% 6.45% 24.00% -
  Horiz. % 184.00% 216.00% 248.00% 136.00% 132.00% 124.00% 100.00%
P/EPS -13.53 16.59 23.18 72.58 43.46 -8.55 -10.81 16.19%
  QoQ % -181.56% -28.43% -68.06% 67.00% 608.30% 20.91% -
  Horiz. % 125.16% -153.47% -214.43% -671.42% -402.04% 79.09% 100.00%
EY -7.39 6.03 4.31 1.38 2.30 -11.70 -9.25 -13.94%
  QoQ % -222.55% 39.91% 212.32% -40.00% 119.66% -26.49% -
  Horiz. % 79.89% -65.19% -46.59% -14.92% -24.86% 126.49% 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 0.52 0.58 0.64 0.38 0.37 0.40 0.35 30.30%
  QoQ % -10.34% -9.38% 68.42% 2.70% -7.50% 14.29% -
  Horiz. % 148.57% 165.71% 182.86% 108.57% 105.71% 114.29% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 27/02/18 22/11/17 29/08/17 29/05/17 21/02/17 -
Price 0.6200 0.7000 0.6000 0.8400 0.4950 0.4500 0.4250 -
P/RPS 0.48 0.56 0.49 0.63 0.37 0.31 0.27 46.91%
  QoQ % -14.29% 14.29% -22.22% 70.27% 19.35% 14.81% -
  Horiz. % 177.78% 207.41% 181.48% 233.33% 137.04% 114.81% 100.00%
P/EPS -13.87 17.07 18.55 135.48 48.89 -8.55 -11.49 13.41%
  QoQ % -181.25% -7.98% -86.31% 177.11% 671.81% 25.59% -
  Horiz. % 120.71% -148.56% -161.44% -1,179.11% -425.50% 74.41% 100.00%
EY -7.21 5.86 5.39 0.74 2.05 -11.70 -8.71 -11.87%
  QoQ % -223.04% 8.72% 628.38% -63.90% 117.52% -34.33% -
  Horiz. % 82.78% -67.28% -61.88% -8.50% -23.54% 134.33% 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 0.60 0.51 0.71 0.41 0.40 0.37 27.16%
  QoQ % -11.67% 17.65% -28.17% 73.17% 2.50% 8.11% -
  Horiz. % 143.24% 162.16% 137.84% 191.89% 110.81% 108.11% 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
 
 

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