[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 0.32%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 257,186 324,300 298,546 283,262 299,202 351,852 341,024 -17.16%
PBT 87,408 81,284 86,776 74,789 76,334 89,996 80,083 6.01%
Tax -8,000 -6,000 -16,397 -6,506 -7,998 -9,992 -12,905 -27.31%
NP 79,408 75,284 70,379 68,282 68,336 80,004 67,178 11.80%
-
NP to SH 78,854 76,324 71,114 68,773 68,556 80,376 65,750 12.89%
-
Tax Rate 9.15% 7.38% 18.90% 8.70% 10.48% 11.10% 16.11% -
Total Cost 177,778 249,016 228,167 214,980 230,866 271,848 273,846 -25.04%
-
Net Worth 267,714 249,787 226,521 205,225 190,622 174,730 102,090 90.27%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 267,714 249,787 226,521 205,225 190,622 174,730 102,090 90.27%
NOSH 347,680 346,927 343,214 342,042 340,397 336,020 261,769 20.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 30.88% 23.21% 23.57% 24.11% 22.84% 22.74% 19.70% -
ROE 29.45% 30.56% 31.39% 33.51% 35.96% 46.00% 64.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 73.97 93.48 86.99 82.82 87.90 104.71 130.28 -31.45%
EPS 22.68 22.00 20.72 20.11 20.14 23.92 25.11 -6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.66 0.60 0.56 0.52 0.39 57.44%
Adjusted Per Share Value based on latest NOSH - 345,349
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.62 62.57 57.60 54.65 57.72 67.88 65.79 -17.15%
EPS 15.21 14.72 13.72 13.27 13.23 15.51 12.68 12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.4819 0.437 0.3959 0.3678 0.3371 0.197 90.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.80 0.895 1.06 0.895 1.22 1.38 1.26 -
P/RPS 1.08 0.96 1.22 1.08 1.39 1.32 0.97 7.43%
P/EPS 3.53 4.07 5.12 4.45 6.06 5.77 5.02 -20.94%
EY 28.35 24.58 19.55 22.47 16.51 17.33 19.93 26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.24 1.61 1.49 2.18 2.65 3.23 -53.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 -
Price 0.845 0.84 0.82 1.10 0.905 1.42 1.42 -
P/RPS 1.14 0.90 0.94 1.33 1.03 1.36 1.09 3.03%
P/EPS 3.73 3.82 3.96 5.47 4.49 5.94 5.65 -24.20%
EY 26.84 26.19 25.27 18.28 22.25 16.85 17.69 32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.24 1.83 1.62 2.73 3.64 -55.00%

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 ⃤ & 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