Highlights

[HOOVER] QoQ TTM Result on 2018-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -10.01%    YoY -     -234.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 62,070 62,676 61,974 59,787 56,577 52,161 50,336 14.98%
  QoQ % -0.97% 1.13% 3.66% 5.67% 8.47% 3.63% -
  Horiz. % 123.31% 124.52% 123.12% 118.78% 112.40% 103.63% 100.00%
PBT -1,472 -1,482 -1,412 -1,085 -815 -1,194 3,012 -
  QoQ % 0.67% -4.96% -30.14% -33.13% 31.74% -139.64% -
  Horiz. % -48.87% -49.20% -46.88% -36.02% -27.06% -39.64% 100.00%
Tax -1,046 -1,006 -339 -396 -457 -359 -743 25.59%
  QoQ % -3.98% -196.76% 14.39% 13.35% -27.30% 51.68% -
  Horiz. % 140.78% 135.40% 45.63% 53.30% 61.51% 48.32% 100.00%
NP -2,518 -2,488 -1,751 -1,481 -1,272 -1,553 2,269 -
  QoQ % -1.21% -42.09% -18.23% -16.43% 18.09% -168.44% -
  Horiz. % -110.97% -109.65% -77.17% -65.27% -56.06% -68.44% 100.00%
NP to SH -2,921 -2,826 -1,951 -1,736 -1,578 -1,788 1,640 -
  QoQ % -3.36% -44.85% -12.38% -10.01% 11.74% -209.02% -
  Horiz. % -178.11% -172.32% -118.96% -105.85% -96.22% -109.02% 100.00%
Tax Rate - % - % - % - % - % - % 24.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 64,588 65,164 63,725 61,268 57,849 53,714 48,067 21.75%
  QoQ % -0.88% 2.26% 4.01% 5.91% 7.70% 11.75% -
  Horiz. % 134.37% 135.57% 132.58% 127.46% 120.35% 111.75% 100.00%
Net Worth 43,200 43,600 45,199 45,599 45,999 46,399 46,799 -5.19%
  QoQ % -0.92% -3.54% -0.88% -0.87% -0.86% -0.85% -
  Horiz. % 92.31% 93.16% 96.58% 97.44% 98.29% 99.15% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 43,200 43,600 45,199 45,599 45,999 46,399 46,799 -5.19%
  QoQ % -0.92% -3.54% -0.88% -0.87% -0.86% -0.85% -
  Horiz. % 92.31% 93.16% 96.58% 97.44% 98.29% 99.15% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 -
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.06 % -3.97 % -2.83 % -2.48 % -2.25 % -2.98 % 4.51 % -
  QoQ % -2.27% -40.28% -14.11% -10.22% 24.50% -166.08% -
  Horiz. % -90.02% -88.03% -62.75% -54.99% -49.89% -66.08% 100.00%
ROE -6.76 % -6.48 % -4.32 % -3.81 % -3.43 % -3.85 % 3.50 % -
  QoQ % -4.32% -50.00% -13.39% -11.08% 10.91% -210.00% -
  Horiz. % -193.14% -185.14% -123.43% -108.86% -98.00% -110.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.18 156.69 154.94 149.47 141.44 130.40 125.84 14.98%
  QoQ % -0.96% 1.13% 3.66% 5.68% 8.47% 3.62% -
  Horiz. % 123.32% 124.52% 123.12% 118.78% 112.40% 103.62% 100.00%
EPS -7.30 -7.07 -4.88 -4.34 -3.95 -4.47 4.10 -
  QoQ % -3.25% -44.88% -12.44% -9.87% 11.63% -209.02% -
  Horiz. % -178.05% -172.44% -119.02% -105.85% -96.34% -109.02% 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 1.1300 1.1400 1.1500 1.1600 1.1700 -5.19%
  QoQ % -0.92% -3.54% -0.88% -0.87% -0.86% -0.85% -
  Horiz. % 92.31% 93.16% 96.58% 97.44% 98.29% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.18 156.69 154.94 149.47 141.44 130.40 125.84 14.98%
  QoQ % -0.96% 1.13% 3.66% 5.68% 8.47% 3.62% -
  Horiz. % 123.32% 124.52% 123.12% 118.78% 112.40% 103.62% 100.00%
EPS -7.30 -7.07 -4.88 -4.34 -3.95 -4.47 4.10 -
  QoQ % -3.25% -44.88% -12.44% -9.87% 11.63% -209.02% -
  Horiz. % -178.05% -172.44% -119.02% -105.85% -96.34% -109.02% 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 1.1300 1.1400 1.1500 1.1600 1.1700 -5.19%
  QoQ % -0.92% -3.54% -0.88% -0.87% -0.86% -0.85% -
  Horiz. % 92.31% 93.16% 96.58% 97.44% 98.29% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5750 0.5800 0.5850 0.6300 0.6350 0.6050 0.6800 -
P/RPS 0.37 0.37 0.38 0.42 0.45 0.46 0.54 -22.26%
  QoQ % 0.00% -2.63% -9.52% -6.67% -2.17% -14.81% -
  Horiz. % 68.52% 68.52% 70.37% 77.78% 83.33% 85.19% 100.00%
P/EPS -7.87 -8.21 -11.99 -14.52 -16.10 -13.53 16.59 -
  QoQ % 4.14% 31.53% 17.42% 9.81% -18.99% -181.56% -
  Horiz. % -47.44% -49.49% -72.27% -87.52% -97.05% -81.56% 100.00%
EY -12.70 -12.18 -8.34 -6.89 -6.21 -7.39 6.03 -
  QoQ % -4.27% -46.04% -21.04% -10.95% 15.97% -222.55% -
  Horiz. % -210.61% -201.99% -138.31% -114.26% -102.99% -122.55% 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 0.53 0.52 0.55 0.55 0.52 0.58 -5.83%
  QoQ % 0.00% 1.92% -5.45% 0.00% 5.77% -10.34% -
  Horiz. % 91.38% 91.38% 89.66% 94.83% 94.83% 89.66% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 29/05/19 27/02/19 27/11/18 30/08/18 24/05/18 -
Price 0.4500 0.5700 0.5900 0.6050 0.6650 0.6200 0.7000 -
P/RPS 0.29 0.36 0.38 0.40 0.47 0.48 0.56 -35.49%
  QoQ % -19.44% -5.26% -5.00% -14.89% -2.08% -14.29% -
  Horiz. % 51.79% 64.29% 67.86% 71.43% 83.93% 85.71% 100.00%
P/EPS -6.16 -8.07 -12.10 -13.94 -16.86 -13.87 17.07 -
  QoQ % 23.67% 33.31% 13.20% 17.32% -21.56% -181.25% -
  Horiz. % -36.09% -47.28% -70.88% -81.66% -98.77% -81.25% 100.00%
EY -16.23 -12.39 -8.27 -7.17 -5.93 -7.21 5.86 -
  QoQ % -30.99% -49.82% -15.34% -20.91% 17.75% -223.04% -
  Horiz. % -276.96% -211.43% -141.13% -122.35% -101.19% -123.04% 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 0.52 0.52 0.53 0.58 0.53 0.60 -21.15%
  QoQ % -19.23% 0.00% -1.89% -8.62% 9.43% -11.67% -
  Horiz. % 70.00% 86.67% 86.67% 88.33% 96.67% 88.33% 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
 
 

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