Highlights

[HOOVER] QoQ TTM Result on 2015-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     26.35%    YoY -     297.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 67,457 67,255 66,978 64,689 54,648 48,912 45,062 30.77%
  QoQ % 0.30% 0.41% 3.54% 18.37% 11.73% 8.54% -
  Horiz. % 149.70% 149.25% 148.64% 143.56% 121.27% 108.54% 100.00%
PBT 1,377 1,636 2,882 4,030 3,524 2,537 1,872 -18.47%
  QoQ % -15.83% -43.23% -28.49% 14.36% 38.90% 35.52% -
  Horiz. % 73.56% 87.39% 153.95% 215.28% 188.25% 135.52% 100.00%
Tax -799 -817 -915 -719 -725 -564 -454 45.62%
  QoQ % 2.20% 10.71% -27.26% 0.83% -28.55% -24.23% -
  Horiz. % 175.99% 179.96% 201.54% 158.37% 159.69% 124.23% 100.00%
NP 578 819 1,967 3,311 2,799 1,973 1,418 -44.93%
  QoQ % -29.43% -58.36% -40.59% 18.29% 41.87% 39.14% -
  Horiz. % 40.76% 57.76% 138.72% 233.50% 197.39% 139.14% 100.00%
NP to SH -285 -54 1,022 2,426 1,920 1,306 836 -
  QoQ % -427.78% -105.28% -57.87% 26.35% 47.01% 56.22% -
  Horiz. % -34.09% -6.46% 122.25% 290.19% 229.67% 156.22% 100.00%
Tax Rate 58.02 % 49.94 % 31.75 % 17.84 % 20.57 % 22.23 % 24.25 % 78.60%
  QoQ % 16.18% 57.29% 77.97% -13.27% -7.47% -8.33% -
  Horiz. % 239.26% 205.94% 130.93% 73.57% 84.82% 91.67% 100.00%
Total Cost 66,879 66,436 65,011 61,378 51,849 46,939 43,644 32.81%
  QoQ % 0.67% 2.19% 5.92% 18.38% 10.46% 7.55% -
  Horiz. % 153.24% 152.22% 148.96% 140.63% 118.80% 107.55% 100.00%
Net Worth 47,199 46,399 48,799 46,399 45,999 46,399 46,399 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 47,199 46,399 48,799 46,399 45,999 46,399 46,399 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
NOSH 40,000 40,000 39,999 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.86 % 1.22 % 2.94 % 5.12 % 5.12 % 4.03 % 3.15 % -57.82%
  QoQ % -29.51% -58.50% -42.58% 0.00% 27.05% 27.94% -
  Horiz. % 27.30% 38.73% 93.33% 162.54% 162.54% 127.94% 100.00%
ROE -0.60 % -0.12 % 2.09 % 5.23 % 4.17 % 2.81 % 1.80 % -
  QoQ % -400.00% -105.74% -60.04% 25.42% 48.40% 56.11% -
  Horiz. % -33.33% -6.67% 116.11% 290.56% 231.67% 156.11% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 168.64 168.14 167.45 161.72 136.62 122.28 112.66 30.76%
  QoQ % 0.30% 0.41% 3.54% 18.37% 11.73% 8.54% -
  Horiz. % 149.69% 149.25% 148.63% 143.55% 121.27% 108.54% 100.00%
EPS -0.71 -0.14 2.56 6.07 4.80 3.27 2.09 -
  QoQ % -407.14% -105.47% -57.83% 26.46% 46.79% 56.46% -
  Horiz. % -33.97% -6.70% 122.49% 290.43% 229.67% 156.46% 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 1.1800 1.1600 1.2200 1.1600 1.1500 1.1600 1.1600 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 168.64 168.14 167.45 161.72 136.62 122.28 112.66 30.76%
  QoQ % 0.30% 0.41% 3.54% 18.37% 11.73% 8.54% -
  Horiz. % 149.69% 149.25% 148.63% 143.55% 121.27% 108.54% 100.00%
EPS -0.71 -0.14 2.56 6.07 4.80 3.27 2.09 -
  QoQ % -407.14% -105.47% -57.83% 26.46% 46.79% 56.46% -
  Horiz. % -33.97% -6.70% 122.49% 290.43% 229.67% 156.46% 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 1.1800 1.1600 1.2200 1.1600 1.1500 1.1600 1.1600 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.5250 0.4800 0.5450 0.5750 0.5450 0.6200 0.5700 -
P/RPS 0.31 0.29 0.33 0.36 0.40 0.51 0.51 -28.18%
  QoQ % 6.90% -12.12% -8.33% -10.00% -21.57% 0.00% -
  Horiz. % 60.78% 56.86% 64.71% 70.59% 78.43% 100.00% 100.00%
P/EPS -73.68 -355.56 21.33 9.48 11.35 18.99 27.27 -
  QoQ % 79.28% -1,766.95% 125.00% -16.48% -40.23% -30.36% -
  Horiz. % -270.19% -1,303.85% 78.22% 34.76% 41.62% 69.64% 100.00%
EY -1.36 -0.28 4.69 10.55 8.81 5.27 3.67 -
  QoQ % -385.71% -105.97% -55.55% 19.75% 67.17% 43.60% -
  Horiz. % -37.06% -7.63% 127.79% 287.47% 240.05% 143.60% 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 0.44 0.41 0.45 0.50 0.47 0.53 0.49 -6.91%
  QoQ % 7.32% -8.89% -10.00% 6.38% -11.32% 8.16% -
  Horiz. % 89.80% 83.67% 91.84% 102.04% 95.92% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 27/05/15 26/02/15 28/11/14 28/08/14 -
Price 0.5300 0.5350 0.5100 0.6200 0.5400 0.6000 0.6100 -
P/RPS 0.31 0.32 0.30 0.38 0.40 0.49 0.54 -30.86%
  QoQ % -3.12% 6.67% -21.05% -5.00% -18.37% -9.26% -
  Horiz. % 57.41% 59.26% 55.56% 70.37% 74.07% 90.74% 100.00%
P/EPS -74.39 -396.30 19.96 10.22 11.25 18.38 29.19 -
  QoQ % 81.23% -2,085.47% 95.30% -9.16% -38.79% -37.03% -
  Horiz. % -254.85% -1,357.66% 68.38% 35.01% 38.54% 62.97% 100.00%
EY -1.34 -0.25 5.01 9.78 8.89 5.44 3.43 -
  QoQ % -436.00% -104.99% -48.77% 10.01% 63.42% 58.60% -
  Horiz. % -39.07% -7.29% 146.06% 285.13% 259.18% 158.60% 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 0.45 0.46 0.42 0.53 0.47 0.52 0.53 -10.31%
  QoQ % -2.17% 9.52% -20.75% 12.77% -9.62% -1.89% -
  Horiz. % 84.91% 86.79% 79.25% 100.00% 88.68% 98.11% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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