Highlights

[HOOVER] QoQ TTM Result on 2011-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -4.28%    YoY -     66.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 35,973 38,473 45,539 45,719 45,248 42,162 38,317 -4.11%
  QoQ % -6.50% -15.52% -0.39% 1.04% 7.32% 10.03% -
  Horiz. % 93.88% 100.41% 118.85% 119.32% 118.09% 110.03% 100.00%
PBT 781 1,694 3,496 3,302 3,508 3,124 1,936 -45.31%
  QoQ % -53.90% -51.54% 5.88% -5.87% 12.29% 61.36% -
  Horiz. % 40.34% 87.50% 180.58% 170.56% 181.20% 161.36% 100.00%
Tax -702 -799 -829 -336 -440 -424 -501 25.14%
  QoQ % 12.14% 3.62% -146.73% 23.64% -3.77% 15.37% -
  Horiz. % 140.12% 159.48% 165.47% 67.07% 87.82% 84.63% 100.00%
NP 79 895 2,667 2,966 3,068 2,700 1,435 -85.45%
  QoQ % -91.17% -66.44% -10.08% -3.32% 13.63% 88.15% -
  Horiz. % 5.51% 62.37% 185.85% 206.69% 213.80% 188.15% 100.00%
NP to SH -621 214 1,968 2,324 2,428 1,971 733 -
  QoQ % -390.19% -89.13% -15.32% -4.28% 23.19% 168.89% -
  Horiz. % -84.72% 29.20% 268.49% 317.05% 331.24% 268.89% 100.00%
Tax Rate 89.88 % 47.17 % 23.71 % 10.18 % 12.54 % 13.57 % 25.88 % 128.81%
  QoQ % 90.54% 98.95% 132.91% -18.82% -7.59% -47.57% -
  Horiz. % 347.30% 182.26% 91.62% 39.34% 48.45% 52.43% 100.00%
Total Cost 35,894 37,578 42,872 42,753 42,180 39,462 36,882 -1.79%
  QoQ % -4.48% -12.35% 0.28% 1.36% 6.89% 7.00% -
  Horiz. % 97.32% 101.89% 116.24% 115.92% 114.36% 107.00% 100.00%
Net Worth 43,200 43,600 40,689 39,327 41,288 39,977 37,830 9.23%
  QoQ % -0.92% 7.15% 3.46% -4.75% 3.28% 5.68% -
  Horiz. % 114.20% 115.25% 107.56% 103.96% 109.14% 105.68% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 43,200 43,600 40,689 39,327 41,288 39,977 37,830 9.23%
  QoQ % -0.92% 7.15% 3.46% -4.75% 3.28% 5.68% -
  Horiz. % 114.20% 115.25% 107.56% 103.96% 109.14% 105.68% 100.00%
NOSH 40,000 40,000 39,891 38,181 40,086 39,977 38,999 1.70%
  QoQ % 0.00% 0.27% 4.48% -4.75% 0.27% 2.51% -
  Horiz. % 102.56% 102.56% 102.29% 97.90% 102.79% 102.51% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.22 % 2.33 % 5.86 % 6.49 % 6.78 % 6.40 % 3.75 % -84.82%
  QoQ % -90.56% -60.24% -9.71% -4.28% 5.94% 70.67% -
  Horiz. % 5.87% 62.13% 156.27% 173.07% 180.80% 170.67% 100.00%
ROE -1.44 % 0.49 % 4.84 % 5.91 % 5.88 % 4.93 % 1.94 % -
  QoQ % -393.88% -89.88% -18.10% 0.51% 19.27% 154.12% -
  Horiz. % -74.23% 25.26% 249.48% 304.64% 303.09% 254.12% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 89.93 96.18 114.16 119.74 112.88 105.46 98.25 -5.71%
  QoQ % -6.50% -15.75% -4.66% 6.08% 7.04% 7.34% -
  Horiz. % 91.53% 97.89% 116.19% 121.87% 114.89% 107.34% 100.00%
EPS -1.55 0.54 4.93 6.09 6.06 4.93 1.88 -
  QoQ % -387.04% -89.05% -19.05% 0.50% 22.92% 162.23% -
  Horiz. % -82.45% 28.72% 262.23% 323.94% 322.34% 262.23% 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 1.0800 1.0900 1.0200 1.0300 1.0300 1.0000 0.9700 7.40%
  QoQ % -0.92% 6.86% -0.97% 0.00% 3.00% 3.09% -
  Horiz. % 111.34% 112.37% 105.15% 106.19% 106.19% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 89.93 96.18 113.85 114.30 113.12 105.41 95.79 -4.11%
  QoQ % -6.50% -15.52% -0.39% 1.04% 7.31% 10.04% -
  Horiz. % 93.88% 100.41% 118.85% 119.32% 118.09% 110.04% 100.00%
EPS -1.55 0.54 4.92 5.81 6.07 4.93 1.83 -
  QoQ % -387.04% -89.02% -15.32% -4.28% 23.12% 169.40% -
  Horiz. % -84.70% 29.51% 268.85% 317.49% 331.69% 269.40% 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 1.0800 1.0900 1.0172 0.9832 1.0322 0.9994 0.9458 9.22%
  QoQ % -0.92% 7.16% 3.46% -4.75% 3.28% 5.67% -
  Horiz. % 114.19% 115.25% 107.55% 103.95% 109.14% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2800 0.2600 0.4400 0.3900 0.2700 0.3000 0.2800 -
P/RPS 0.31 0.27 0.39 0.33 0.24 0.28 0.28 7.00%
  QoQ % 14.81% -30.77% 18.18% 37.50% -14.29% 0.00% -
  Horiz. % 110.71% 96.43% 139.29% 117.86% 85.71% 100.00% 100.00%
P/EPS -18.04 48.60 8.92 6.41 4.46 6.08 14.90 -
  QoQ % -137.12% 444.84% 39.16% 43.72% -26.64% -59.19% -
  Horiz. % -121.07% 326.17% 59.87% 43.02% 29.93% 40.81% 100.00%
EY -5.54 2.06 11.21 15.61 22.43 16.43 6.71 -
  QoQ % -368.93% -81.62% -28.19% -30.41% 36.52% 144.86% -
  Horiz. % -82.56% 30.70% 167.06% 232.64% 334.28% 244.86% 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 0.26 0.24 0.43 0.38 0.26 0.30 0.29 -7.00%
  QoQ % 8.33% -44.19% 13.16% 46.15% -13.33% 3.45% -
  Horiz. % 89.66% 82.76% 148.28% 131.03% 89.66% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 26/08/11 30/05/11 -
Price 0.2800 0.2600 0.2500 0.3600 0.3900 0.2850 0.2800 -
P/RPS 0.31 0.27 0.22 0.30 0.35 0.27 0.28 7.00%
  QoQ % 14.81% 22.73% -26.67% -14.29% 29.63% -3.57% -
  Horiz. % 110.71% 96.43% 78.57% 107.14% 125.00% 96.43% 100.00%
P/EPS -18.04 48.60 5.07 5.91 6.44 5.78 14.90 -
  QoQ % -137.12% 858.58% -14.21% -8.23% 11.42% -61.21% -
  Horiz. % -121.07% 326.17% 34.03% 39.66% 43.22% 38.79% 100.00%
EY -5.54 2.06 19.73 16.91 15.53 17.30 6.71 -
  QoQ % -368.93% -89.56% 16.68% 8.89% -10.23% 157.82% -
  Horiz. % -82.56% 30.70% 294.04% 252.01% 231.45% 257.82% 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 0.26 0.24 0.25 0.35 0.38 0.29 0.29 -7.00%
  QoQ % 8.33% -4.00% -28.57% -7.89% 31.03% 0.00% -
  Horiz. % 89.66% 82.76% 86.21% 120.69% 131.03% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS