Highlights

[HOOVER] QoQ TTM Result on 2017-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -42.30%    YoY -     -207.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 48,564 53,464 54,019 57,795 63,066 61,473 63,539 -16.36%
  QoQ % -9.17% -1.03% -6.53% -8.36% 2.59% -3.25% -
  Horiz. % 76.43% 84.14% 85.02% 90.96% 99.26% 96.75% 100.00%
PBT 2,836 1,778 2,250 201 664 1,473 722 148.33%
  QoQ % 59.51% -20.98% 1,019.40% -69.73% -54.92% 104.02% -
  Horiz. % 392.80% 246.26% 311.63% 27.84% 91.97% 204.02% 100.00%
Tax -843 -658 -815 -1,235 -1,133 -1,086 -997 -10.56%
  QoQ % -28.12% 19.26% 34.01% -9.00% -4.33% -8.93% -
  Horiz. % 84.55% 66.00% 81.75% 123.87% 113.64% 108.93% 100.00%
NP 1,993 1,120 1,435 -1,034 -469 387 -275 -
  QoQ % 77.95% -21.95% 238.78% -120.47% -221.19% 240.73% -
  Horiz. % -724.73% -407.27% -521.82% 376.00% 170.55% -140.73% 100.00%
NP to SH 1,294 248 405 -2,106 -1,480 -580 -1,150 -
  QoQ % 421.77% -38.77% 119.23% -42.30% -155.17% 49.57% -
  Horiz. % -112.52% -21.57% -35.22% 183.13% 128.70% 50.43% 100.00%
Tax Rate 29.72 % 37.01 % 36.22 % 614.43 % 170.63 % 73.73 % 138.09 % -63.99%
  QoQ % -19.70% 2.18% -94.11% 260.09% 131.43% -46.61% -
  Horiz. % 21.52% 26.80% 26.23% 444.95% 123.56% 53.39% 100.00%
Total Cost 46,571 52,344 52,584 58,829 63,535 61,086 63,814 -18.89%
  QoQ % -11.03% -0.46% -10.62% -7.41% 4.01% -4.27% -
  Horiz. % 72.98% 82.03% 82.40% 92.19% 99.56% 95.73% 100.00%
Net Worth 47,199 47,600 48,000 45,199 45,599 47,199 47,600 -0.56%
  QoQ % -0.84% -0.83% 6.19% -0.88% -3.39% -0.84% -
  Horiz. % 99.16% 100.00% 100.84% 94.96% 95.80% 99.16% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 47,199 47,600 48,000 45,199 45,599 47,199 47,600 -0.56%
  QoQ % -0.84% -0.83% 6.19% -0.88% -3.39% -0.84% -
  Horiz. % 99.16% 100.00% 100.84% 94.96% 95.80% 99.16% 100.00%
NOSH 40,000 40,000 40,000 40,000 39,999 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.10 % 2.09 % 2.66 % -1.79 % -0.74 % 0.63 % -0.43 % -
  QoQ % 96.17% -21.43% 248.60% -141.89% -217.46% 246.51% -
  Horiz. % -953.49% -486.05% -618.60% 416.28% 172.09% -146.51% 100.00%
ROE 2.74 % 0.52 % 0.84 % -4.66 % -3.25 % -1.23 % -2.42 % -
  QoQ % 426.92% -38.10% 118.03% -43.38% -164.23% 49.17% -
  Horiz. % -113.22% -21.49% -34.71% 192.56% 134.30% 50.83% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.41 133.66 135.05 144.49 157.67 153.68 158.85 -16.36%
  QoQ % -9.17% -1.03% -6.53% -8.36% 2.60% -3.25% -
  Horiz. % 76.43% 84.14% 85.02% 90.96% 99.26% 96.75% 100.00%
EPS 3.24 0.62 1.01 -5.27 -3.70 -1.45 -2.88 -
  QoQ % 422.58% -38.61% 119.17% -42.43% -155.17% 49.65% -
  Horiz. % -112.50% -21.53% -35.07% 182.99% 128.47% 50.35% 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 1.1800 1.1900 1.2000 1.1300 1.1400 1.1800 1.1900 -0.56%
  QoQ % -0.84% -0.83% 6.19% -0.88% -3.39% -0.84% -
  Horiz. % 99.16% 100.00% 100.84% 94.96% 95.80% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.41 133.66 135.05 144.49 157.67 153.68 158.85 -16.36%
  QoQ % -9.17% -1.03% -6.53% -8.36% 2.60% -3.25% -
  Horiz. % 76.43% 84.14% 85.02% 90.96% 99.26% 96.75% 100.00%
EPS 3.24 0.62 1.01 -5.27 -3.70 -1.45 -2.88 -
  QoQ % 422.58% -38.61% 119.17% -42.43% -155.17% 49.65% -
  Horiz. % -112.50% -21.53% -35.07% 182.99% 128.47% 50.35% 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 1.1800 1.1900 1.2000 1.1300 1.1400 1.1800 1.1900 -0.56%
  QoQ % -0.84% -0.83% 6.19% -0.88% -3.39% -0.84% -
  Horiz. % 99.16% 100.00% 100.84% 94.96% 95.80% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7500 0.4500 0.4400 0.4500 0.4000 0.4000 0.4400 -
P/RPS 0.62 0.34 0.33 0.31 0.25 0.26 0.28 69.64%
  QoQ % 82.35% 3.03% 6.45% 24.00% -3.85% -7.14% -
  Horiz. % 221.43% 121.43% 117.86% 110.71% 89.29% 92.86% 100.00%
P/EPS 23.18 72.58 43.46 -8.55 -10.81 -27.59 -15.30 -
  QoQ % -68.06% 67.00% 608.30% 20.91% 60.82% -80.33% -
  Horiz. % -151.50% -474.38% -284.05% 55.88% 70.65% 180.33% 100.00%
EY 4.31 1.38 2.30 -11.70 -9.25 -3.63 -6.53 -
  QoQ % 212.32% -40.00% 119.66% -26.49% -154.82% 44.41% -
  Horiz. % -66.00% -21.13% -35.22% 179.17% 141.65% 55.59% 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 0.64 0.38 0.37 0.40 0.35 0.34 0.37 43.95%
  QoQ % 68.42% 2.70% -7.50% 14.29% 2.94% -8.11% -
  Horiz. % 172.97% 102.70% 100.00% 108.11% 94.59% 91.89% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 29/08/17 29/05/17 21/02/17 24/11/16 29/08/16 -
Price 0.6000 0.8400 0.4950 0.4500 0.4250 0.4300 0.4500 -
P/RPS 0.49 0.63 0.37 0.31 0.27 0.28 0.28 45.07%
  QoQ % -22.22% 70.27% 19.35% 14.81% -3.57% 0.00% -
  Horiz. % 175.00% 225.00% 132.14% 110.71% 96.43% 100.00% 100.00%
P/EPS 18.55 135.48 48.89 -8.55 -11.49 -29.66 -15.65 -
  QoQ % -86.31% 177.11% 671.81% 25.59% 61.26% -89.52% -
  Horiz. % -118.53% -865.69% -312.40% 54.63% 73.42% 189.52% 100.00%
EY 5.39 0.74 2.05 -11.70 -8.71 -3.37 -6.39 -
  QoQ % 628.38% -63.90% 117.52% -34.33% -158.46% 47.26% -
  Horiz. % -84.35% -11.58% -32.08% 183.10% 136.31% 52.74% 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 0.71 0.41 0.40 0.37 0.36 0.38 21.61%
  QoQ % -28.17% 73.17% 2.50% 8.11% 2.78% -5.26% -
  Horiz. % 134.21% 186.84% 107.89% 105.26% 97.37% 94.74% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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