Highlights

[HOOVER] QoQ TTM Result on 2013-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -41.83%    YoY -     -49.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 48,912 45,062 43,223 39,294 37,938 36,435 36,135 22.34%
  QoQ % 8.54% 4.25% 10.00% 3.57% 4.13% 0.83% -
  Horiz. % 135.36% 124.70% 119.62% 108.74% 104.99% 100.83% 100.00%
PBT 2,537 1,872 -673 -1,135 -507 -413 37 1,570.95%
  QoQ % 35.52% 378.16% 40.70% -123.87% -22.76% -1,216.22% -
  Horiz. % 6,856.76% 5,059.46% -1,818.92% -3,067.57% -1,370.27% -1,116.22% 100.00%
Tax -564 -454 -411 -299 -357 -373 -612 -5.29%
  QoQ % -24.23% -10.46% -37.46% 16.25% 4.29% 39.05% -
  Horiz. % 92.16% 74.18% 67.16% 48.86% 58.33% 60.95% 100.00%
NP 1,973 1,418 -1,084 -1,434 -864 -786 -575 -
  QoQ % 39.14% 230.81% 24.41% -65.97% -9.92% -36.70% -
  Horiz. % -343.13% -246.61% 188.52% 249.39% 150.26% 136.70% 100.00%
NP to SH 1,306 836 -1,229 -1,502 -1,059 -996 -1,045 -
  QoQ % 56.22% 168.02% 18.18% -41.83% -6.33% 4.69% -
  Horiz. % -124.98% -80.00% 117.61% 143.73% 101.34% 95.31% 100.00%
Tax Rate 22.23 % 24.25 % - % - % - % - % 1,654.05 % -94.33%
  QoQ % -8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.34% 1.47% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 46,939 43,644 44,307 40,728 38,802 37,221 36,710 17.79%
  QoQ % 7.55% -1.50% 8.79% 4.96% 4.25% 1.39% -
  Horiz. % 127.86% 118.89% 120.69% 110.95% 105.70% 101.39% 100.00%
Net Worth 46,399 46,399 43,600 43,600 44,400 44,800 42,503 6.02%
  QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.40% -
  Horiz. % 109.17% 109.17% 102.58% 102.58% 104.46% 105.40% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,399 46,399 43,600 43,600 44,400 44,800 42,503 6.02%
  QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.40% -
  Horiz. % 109.17% 109.17% 102.58% 102.58% 104.46% 105.40% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,098 -0.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.24% -
  Horiz. % 99.76% 99.76% 99.76% 99.76% 99.76% 99.76% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.03 % 3.15 % -2.51 % -3.65 % -2.28 % -2.16 % -1.59 % -
  QoQ % 27.94% 225.50% 31.23% -60.09% -5.56% -35.85% -
  Horiz. % -253.46% -198.11% 157.86% 229.56% 143.40% 135.85% 100.00%
ROE 2.81 % 1.80 % -2.82 % -3.44 % -2.39 % -2.22 % -2.46 % -
  QoQ % 56.11% 163.83% 18.02% -43.93% -7.66% 9.76% -
  Horiz. % -114.23% -73.17% 114.63% 139.84% 97.15% 90.24% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.28 112.66 108.06 98.24 94.85 91.09 90.12 22.54%
  QoQ % 8.54% 4.26% 10.00% 3.57% 4.13% 1.08% -
  Horiz. % 135.69% 125.01% 119.91% 109.01% 105.25% 101.08% 100.00%
EPS 3.27 2.09 -3.07 -3.76 -2.65 -2.49 -2.61 -
  QoQ % 56.46% 168.08% 18.35% -41.89% -6.43% 4.60% -
  Horiz. % -125.29% -80.08% 117.62% 144.06% 101.53% 95.40% 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 1.1600 1.1600 1.0900 1.0900 1.1100 1.1200 1.0600 6.19%
  QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.66% -
  Horiz. % 109.43% 109.43% 102.83% 102.83% 104.72% 105.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.28 112.66 108.06 98.24 94.85 91.09 90.34 22.34%
  QoQ % 8.54% 4.26% 10.00% 3.57% 4.13% 0.83% -
  Horiz. % 135.36% 124.71% 119.61% 108.74% 104.99% 100.83% 100.00%
EPS 3.27 2.09 -3.07 -3.76 -2.65 -2.49 -2.61 -
  QoQ % 56.46% 168.08% 18.35% -41.89% -6.43% 4.60% -
  Horiz. % -125.29% -80.08% 117.62% 144.06% 101.53% 95.40% 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 1.1600 1.1600 1.0900 1.0900 1.1100 1.1200 1.0626 6.02%
  QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.40% -
  Horiz. % 109.17% 109.17% 102.58% 102.58% 104.46% 105.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6200 0.5700 0.5450 0.3100 0.3700 0.3300 0.3000 -
P/RPS 0.51 0.51 0.50 0.32 0.39 0.36 0.33 33.64%
  QoQ % 0.00% 2.00% 56.25% -17.95% 8.33% 9.09% -
  Horiz. % 154.55% 154.55% 151.52% 96.97% 118.18% 109.09% 100.00%
P/EPS 18.99 27.27 -17.74 -8.26 -13.98 -13.25 -11.51 -
  QoQ % -30.36% 253.72% -114.77% 40.92% -5.51% -15.12% -
  Horiz. % -164.99% -236.92% 154.13% 71.76% 121.46% 115.12% 100.00%
EY 5.27 3.67 -5.64 -12.11 -7.16 -7.55 -8.69 -
  QoQ % 43.60% 165.07% 53.43% -69.13% 5.17% 13.12% -
  Horiz. % -60.64% -42.23% 64.90% 139.36% 82.39% 86.88% 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 0.49 0.50 0.28 0.33 0.29 0.28 52.96%
  QoQ % 8.16% -2.00% 78.57% -15.15% 13.79% 3.57% -
  Horiz. % 189.29% 175.00% 178.57% 100.00% 117.86% 103.57% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 29/08/13 21/05/13 -
Price 0.6000 0.6100 0.5500 0.4500 0.3550 0.3400 0.3800 -
P/RPS 0.49 0.54 0.51 0.46 0.37 0.37 0.42 10.81%
  QoQ % -9.26% 5.88% 10.87% 24.32% 0.00% -11.90% -
  Horiz. % 116.67% 128.57% 121.43% 109.52% 88.10% 88.10% 100.00%
P/EPS 18.38 29.19 -17.90 -11.98 -13.41 -13.65 -14.58 -
  QoQ % -37.03% 263.07% -49.42% 10.66% 1.76% 6.38% -
  Horiz. % -126.06% -200.21% 122.77% 82.17% 91.98% 93.62% 100.00%
EY 5.44 3.43 -5.59 -8.34 -7.46 -7.32 -6.86 -
  QoQ % 58.60% 161.36% 32.97% -11.80% -1.91% -6.71% -
  Horiz. % -79.30% -50.00% 81.49% 121.57% 108.75% 106.71% 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 0.53 0.50 0.41 0.32 0.30 0.36 27.75%
  QoQ % -1.89% 6.00% 21.95% 28.13% 6.67% -16.67% -
  Horiz. % 144.44% 147.22% 138.89% 113.89% 88.89% 83.33% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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