Highlights

[HOOVER] QoQ TTM Result on 2019-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -12.38%    YoY -     -218.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 61,438 62,070 62,676 61,974 59,787 56,577 52,161 11.50%
  QoQ % -1.02% -0.97% 1.13% 3.66% 5.67% 8.47% -
  Horiz. % 117.79% 119.00% 120.16% 118.81% 114.62% 108.47% 100.00%
PBT -1,065 -1,472 -1,482 -1,412 -1,085 -815 -1,194 -7.32%
  QoQ % 27.65% 0.67% -4.96% -30.14% -33.13% 31.74% -
  Horiz. % 89.20% 123.28% 124.12% 118.26% 90.87% 68.26% 100.00%
Tax -1,106 -1,046 -1,006 -339 -396 -457 -359 111.29%
  QoQ % -5.74% -3.98% -196.76% 14.39% 13.35% -27.30% -
  Horiz. % 308.08% 291.36% 280.22% 94.43% 110.31% 127.30% 100.00%
NP -2,171 -2,518 -2,488 -1,751 -1,481 -1,272 -1,553 24.95%
  QoQ % 13.78% -1.21% -42.09% -18.23% -16.43% 18.09% -
  Horiz. % 139.79% 162.14% 160.21% 112.75% 95.36% 81.91% 100.00%
NP to SH -2,628 -2,921 -2,826 -1,951 -1,736 -1,578 -1,788 29.18%
  QoQ % 10.03% -3.36% -44.85% -12.38% -10.01% 11.74% -
  Horiz. % 146.98% 163.37% 158.05% 109.12% 97.09% 88.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 63,609 64,588 65,164 63,725 61,268 57,849 53,714 11.90%
  QoQ % -1.52% -0.88% 2.26% 4.01% 5.91% 7.70% -
  Horiz. % 118.42% 120.24% 121.32% 118.64% 114.06% 107.70% 100.00%
Net Worth 43,200 43,200 43,600 45,199 45,599 45,999 46,399 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 43,200 43,200 43,600 45,199 45,599 45,999 46,399 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.53 % -4.06 % -3.97 % -2.83 % -2.48 % -2.25 % -2.98 % 11.92%
  QoQ % 13.05% -2.27% -40.28% -14.11% -10.22% 24.50% -
  Horiz. % 118.46% 136.24% 133.22% 94.97% 83.22% 75.50% 100.00%
ROE -6.08 % -6.76 % -6.48 % -4.32 % -3.81 % -3.43 % -3.85 % 35.50%
  QoQ % 10.06% -4.32% -50.00% -13.39% -11.08% 10.91% -
  Horiz. % 157.92% 175.58% 168.31% 112.21% 98.96% 89.09% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 153.60 155.18 156.69 154.94 149.47 141.44 130.40 11.50%
  QoQ % -1.02% -0.96% 1.13% 3.66% 5.68% 8.47% -
  Horiz. % 117.79% 119.00% 120.16% 118.82% 114.62% 108.47% 100.00%
EPS -6.57 -7.30 -7.07 -4.88 -4.34 -3.95 -4.47 29.18%
  QoQ % 10.00% -3.25% -44.88% -12.44% -9.87% 11.63% -
  Horiz. % 146.98% 163.31% 158.17% 109.17% 97.09% 88.37% 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 1.0800 1.0900 1.1300 1.1400 1.1500 1.1600 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 153.60 155.18 156.69 154.94 149.47 141.44 130.40 11.50%
  QoQ % -1.02% -0.96% 1.13% 3.66% 5.68% 8.47% -
  Horiz. % 117.79% 119.00% 120.16% 118.82% 114.62% 108.47% 100.00%
EPS -6.57 -7.30 -7.07 -4.88 -4.34 -3.95 -4.47 29.18%
  QoQ % 10.00% -3.25% -44.88% -12.44% -9.87% 11.63% -
  Horiz. % 146.98% 163.31% 158.17% 109.17% 97.09% 88.37% 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 1.0800 1.0900 1.1300 1.1400 1.1500 1.1600 -4.64%
  QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% -
  Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4800 0.5750 0.5800 0.5850 0.6300 0.6350 0.6050 -
P/RPS 0.31 0.37 0.37 0.38 0.42 0.45 0.46 -23.08%
  QoQ % -16.22% 0.00% -2.63% -9.52% -6.67% -2.17% -
  Horiz. % 67.39% 80.43% 80.43% 82.61% 91.30% 97.83% 100.00%
P/EPS -7.31 -7.87 -8.21 -11.99 -14.52 -16.10 -13.53 -33.59%
  QoQ % 7.12% 4.14% 31.53% 17.42% 9.81% -18.99% -
  Horiz. % 54.03% 58.17% 60.68% 88.62% 107.32% 118.99% 100.00%
EY -13.69 -12.70 -12.18 -8.34 -6.89 -6.21 -7.39 50.67%
  QoQ % -7.80% -4.27% -46.04% -21.04% -10.95% 15.97% -
  Horiz. % 185.25% 171.85% 164.82% 112.86% 93.23% 84.03% 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 0.53 0.53 0.52 0.55 0.55 0.52 -10.51%
  QoQ % -16.98% 0.00% 1.92% -5.45% 0.00% 5.77% -
  Horiz. % 84.62% 101.92% 101.92% 100.00% 105.77% 105.77% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 29/05/19 27/02/19 27/11/18 30/08/18 -
Price 0.3650 0.4500 0.5700 0.5900 0.6050 0.6650 0.6200 -
P/RPS 0.24 0.29 0.36 0.38 0.40 0.47 0.48 -36.92%
  QoQ % -17.24% -19.44% -5.26% -5.00% -14.89% -2.08% -
  Horiz. % 50.00% 60.42% 75.00% 79.17% 83.33% 97.92% 100.00%
P/EPS -5.56 -6.16 -8.07 -12.10 -13.94 -16.86 -13.87 -45.54%
  QoQ % 9.74% 23.67% 33.31% 13.20% 17.32% -21.56% -
  Horiz. % 40.09% 44.41% 58.18% 87.24% 100.50% 121.56% 100.00%
EY -18.00 -16.23 -12.39 -8.27 -7.17 -5.93 -7.21 83.72%
  QoQ % -10.91% -30.99% -49.82% -15.34% -20.91% 17.75% -
  Horiz. % 249.65% 225.10% 171.84% 114.70% 99.45% 82.25% 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 0.34 0.42 0.52 0.52 0.53 0.58 0.53 -25.56%
  QoQ % -19.05% -19.23% 0.00% -1.89% -8.62% 9.43% -
  Horiz. % 64.15% 79.25% 98.11% 98.11% 100.00% 109.43% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

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