Highlights

[HOOVER] QoQ TTM Result on 2008-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     177.92%    YoY -     202.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,940 48,756 53,647 46,622 39,114 34,107 25,434 48.26%
  QoQ % -5.78% -9.12% 15.07% 19.20% 14.68% 34.10% -
  Horiz. % 180.62% 191.70% 210.93% 183.31% 153.79% 134.10% 100.00%
PBT 3,743 3,540 4,690 2,354 341 339 -1,071 -
  QoQ % 5.73% -24.52% 99.24% 590.32% 0.59% 131.65% -
  Horiz. % -349.49% -330.53% -437.91% -219.79% -31.84% -31.65% 100.00%
Tax -1,132 -1,304 -1,289 -1,048 -806 -728 -354 116.90%
  QoQ % 13.19% -1.16% -23.00% -30.02% -10.71% -105.65% -
  Horiz. % 319.77% 368.36% 364.12% 296.05% 227.68% 205.65% 100.00%
NP 2,611 2,236 3,401 1,306 -465 -389 -1,425 -
  QoQ % 16.77% -34.25% 160.41% 380.86% -19.54% 72.70% -
  Horiz. % -183.23% -156.91% -238.67% -91.65% 32.63% 27.30% 100.00%
NP to SH 2,271 1,734 2,942 787 -1,010 -890 -1,914 -
  QoQ % 30.97% -41.06% 273.82% 177.92% -13.48% 53.50% -
  Horiz. % -118.65% -90.60% -153.71% -41.12% 52.77% 46.50% 100.00%
Tax Rate 30.24 % 36.84 % 27.48 % 44.52 % 236.36 % 214.75 % - % -
  QoQ % -17.92% 34.06% -38.27% -81.16% 10.06% 0.00% -
  Horiz. % 14.08% 17.15% 12.80% 20.73% 110.06% 100.00% -
Total Cost 43,329 46,520 50,246 45,316 39,579 34,496 26,859 37.51%
  QoQ % -6.86% -7.42% 10.88% 14.50% 14.74% 28.43% -
  Horiz. % 161.32% 173.20% 187.07% 168.72% 147.36% 128.43% 100.00%
Net Worth 25,199 33,919 34,776 33,177 31,541 32,065 31,600 -13.99%
  QoQ % -25.71% -2.47% 4.82% 5.18% -1.63% 1.47% -
  Horiz. % 79.75% 107.34% 110.05% 104.99% 99.82% 101.47% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 25,199 33,919 34,776 33,177 31,541 32,065 31,600 -13.99%
  QoQ % -25.71% -2.47% 4.82% 5.18% -1.63% 1.47% -
  Horiz. % 79.75% 107.34% 110.05% 104.99% 99.82% 101.47% 100.00%
NOSH 30,000 39,904 39,973 39,972 39,926 40,081 39,999 -17.44%
  QoQ % -24.82% -0.17% 0.00% 0.12% -0.39% 0.20% -
  Horiz. % 75.00% 99.76% 99.93% 99.93% 99.82% 100.20% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.68 % 4.59 % 6.34 % 2.80 % -1.19 % -1.14 % -5.60 % -
  QoQ % 23.75% -27.60% 126.43% 335.29% -4.39% 79.64% -
  Horiz. % -101.43% -81.96% -113.21% -50.00% 21.25% 20.36% 100.00%
ROE 9.01 % 5.11 % 8.46 % 2.37 % -3.20 % -2.78 % -6.06 % -
  QoQ % 76.32% -39.60% 256.96% 174.06% -15.11% 54.13% -
  Horiz. % -148.68% -84.32% -139.60% -39.11% 52.81% 45.87% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.13 122.18 134.21 116.63 97.97 85.09 63.59 79.56%
  QoQ % 25.33% -8.96% 15.07% 19.05% 15.14% 33.81% -
  Horiz. % 240.81% 192.14% 211.06% 183.41% 154.07% 133.81% 100.00%
EPS 7.57 4.35 7.36 1.97 -2.53 -2.22 -4.79 -
  QoQ % 74.02% -40.90% 273.60% 177.87% -13.96% 53.65% -
  Horiz. % -158.04% -90.81% -153.65% -41.13% 52.82% 46.35% 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 0.8400 0.8500 0.8700 0.8300 0.7900 0.8000 0.7900 4.17%
  QoQ % -1.18% -2.30% 4.82% 5.06% -1.25% 1.27% -
  Horiz. % 106.33% 107.59% 110.13% 105.06% 100.00% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 114.85 121.89 134.12 116.56 97.79 85.27 63.59 48.25%
  QoQ % -5.78% -9.12% 15.07% 19.19% 14.68% 34.09% -
  Horiz. % 180.61% 191.68% 210.91% 183.30% 153.78% 134.09% 100.00%
EPS 5.68 4.34 7.36 1.97 -2.53 -2.23 -4.79 -
  QoQ % 30.88% -41.03% 273.60% 177.87% -13.45% 53.44% -
  Horiz. % -118.58% -90.61% -153.65% -41.13% 52.82% 46.56% 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 0.6300 0.8480 0.8694 0.8294 0.7885 0.8016 0.7900 -13.99%
  QoQ % -25.71% -2.46% 4.82% 5.19% -1.63% 1.47% -
  Horiz. % 79.75% 107.34% 110.05% 104.99% 99.81% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4300 0.4400 0.1300 0.1300 0.1200 0.3000 0.2800 -
P/RPS 0.28 0.36 0.10 0.11 0.12 0.35 0.44 -26.00%
  QoQ % -22.22% 260.00% -9.09% -8.33% -65.71% -20.45% -
  Horiz. % 63.64% 81.82% 22.73% 25.00% 27.27% 79.55% 100.00%
P/EPS 5.68 10.13 1.77 6.60 -4.74 -13.51 -5.85 -
  QoQ % -43.93% 472.32% -73.18% 239.24% 64.91% -130.94% -
  Horiz. % -97.09% -173.16% -30.26% -112.82% 81.03% 230.94% 100.00%
EY 17.60 9.88 56.61 15.14 -21.08 -7.40 -17.09 -
  QoQ % 78.14% -82.55% 273.91% 171.82% -184.86% 56.70% -
  Horiz. % -102.98% -57.81% -331.25% -88.59% 123.35% 43.30% 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 0.51 0.52 0.15 0.16 0.15 0.38 0.35 28.50%
  QoQ % -1.92% 246.67% -6.25% 6.67% -60.53% 8.57% -
  Horiz. % 145.71% 148.57% 42.86% 45.71% 42.86% 108.57% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 28/08/09 28/05/09 25/02/09 19/11/08 28/08/08 30/05/08 -
Price 0.3000 0.4300 0.1200 0.4300 0.1500 0.2100 0.3000 -
P/RPS 0.20 0.35 0.09 0.37 0.15 0.25 0.47 -43.40%
  QoQ % -42.86% 288.89% -75.68% 146.67% -40.00% -46.81% -
  Horiz. % 42.55% 74.47% 19.15% 78.72% 31.91% 53.19% 100.00%
P/EPS 3.96 9.90 1.63 21.84 -5.93 -9.46 -6.27 -
  QoQ % -60.00% 507.36% -92.54% 468.30% 37.32% -50.88% -
  Horiz. % -63.16% -157.89% -26.00% -348.33% 94.58% 150.88% 100.00%
EY 25.23 10.11 61.33 4.58 -16.86 -10.57 -15.95 -
  QoQ % 149.55% -83.52% 1,239.08% 127.16% -59.51% 33.73% -
  Horiz. % -158.18% -63.39% -384.51% -28.71% 105.71% 66.27% 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 0.36 0.51 0.14 0.52 0.19 0.26 0.38 -3.54%
  QoQ % -29.41% 264.29% -73.08% 173.68% -26.92% -31.58% -
  Horiz. % 94.74% 134.21% 36.84% 136.84% 50.00% 68.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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