[HOHUP] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.71%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 324,300 298,546 283,262 299,202 351,852 341,024 354,656 -5.78%
PBT 81,284 86,776 74,789 76,334 89,996 80,083 70,032 10.43%
Tax -6,000 -16,397 -6,506 -7,998 -9,992 -12,905 -7,600 -14.56%
NP 75,284 70,379 68,282 68,336 80,004 67,178 62,432 13.27%
-
NP to SH 76,324 71,114 68,773 68,556 80,376 65,750 62,449 14.29%
-
Tax Rate 7.38% 18.90% 8.70% 10.48% 11.10% 16.11% 10.85% -
Total Cost 249,016 228,167 214,980 230,866 271,848 273,846 292,224 -10.10%
-
Net Worth 249,787 226,521 205,225 190,622 174,730 102,090 80,964 111.78%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 249,787 226,521 205,225 190,622 174,730 102,090 80,964 111.78%
NOSH 346,927 343,214 342,042 340,397 336,020 261,769 245,348 25.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 23.21% 23.57% 24.11% 22.84% 22.74% 19.70% 17.60% -
ROE 30.56% 31.39% 33.51% 35.96% 46.00% 64.40% 77.13% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 93.48 86.99 82.82 87.90 104.71 130.28 144.55 -25.19%
EPS 22.00 20.72 20.11 20.14 23.92 25.11 25.45 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.66 0.60 0.56 0.52 0.39 0.33 68.14%
Adjusted Per Share Value based on latest NOSH - 369,375
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 62.57 57.60 54.65 57.72 67.88 65.79 68.42 -5.77%
EPS 14.72 13.72 13.27 13.23 15.51 12.68 12.05 14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4819 0.437 0.3959 0.3678 0.3371 0.197 0.1562 111.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.895 1.06 0.895 1.22 1.38 1.26 1.34 -
P/RPS 0.96 1.22 1.08 1.39 1.32 0.97 0.93 2.13%
P/EPS 4.07 5.12 4.45 6.06 5.77 5.02 5.26 -15.70%
EY 24.58 19.55 22.47 16.51 17.33 19.93 19.00 18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.61 1.49 2.18 2.65 3.23 4.06 -54.61%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 27/11/14 -
Price 0.84 0.82 1.10 0.905 1.42 1.42 1.38 -
P/RPS 0.90 0.94 1.33 1.03 1.36 1.09 0.95 -3.53%
P/EPS 3.82 3.96 5.47 4.49 5.94 5.65 5.42 -20.78%
EY 26.19 25.27 18.28 22.25 16.85 17.69 18.44 26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.24 1.83 1.62 2.73 3.64 4.18 -57.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment