[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.23%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 137,978 142,188 241,366 265,510 257,186 324,300 298,546 -40.25%
PBT 53,944 56,536 78,017 83,017 87,408 81,284 86,776 -27.18%
Tax -9,214 -8,380 -12,945 -7,370 -8,000 -6,000 -16,397 -31.92%
NP 44,730 48,156 65,072 75,646 79,408 75,284 70,379 -26.09%
-
NP to SH 46,446 49,596 65,791 75,521 78,854 76,324 71,114 -24.74%
-
Tax Rate 17.08% 14.82% 16.59% 8.88% 9.15% 7.38% 18.90% -
Total Cost 93,248 94,032 176,294 189,864 177,778 249,016 228,167 -44.95%
-
Net Worth 318,639 307,393 277,419 285,643 267,714 249,787 226,521 25.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 318,639 307,393 277,419 285,643 267,714 249,787 226,521 25.56%
NOSH 374,870 374,870 374,849 348,345 347,680 346,927 343,214 6.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.42% 33.87% 26.96% 28.49% 30.88% 23.21% 23.57% -
ROE 14.58% 16.13% 23.72% 26.44% 29.45% 30.56% 31.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.81 37.93 68.73 76.22 73.97 93.48 86.99 -43.66%
EPS 12.40 13.24 18.84 21.68 22.68 22.00 20.72 -29.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.79 0.82 0.77 0.72 0.66 18.39%
Adjusted Per Share Value based on latest NOSH - 349,837
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.62 27.43 46.57 51.22 49.62 62.57 57.60 -40.25%
EPS 8.96 9.57 12.69 14.57 15.21 14.72 13.72 -24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.593 0.5352 0.5511 0.5165 0.4819 0.437 25.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.79 0.775 0.82 0.805 0.80 0.895 1.06 -
P/RPS 2.15 2.04 1.19 1.06 1.08 0.96 1.22 45.94%
P/EPS 6.38 5.86 4.38 3.71 3.53 4.07 5.12 15.81%
EY 15.68 17.07 22.85 26.93 28.35 24.58 19.55 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.04 0.98 1.04 1.24 1.61 -30.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 -
Price 0.725 0.905 0.815 0.75 0.845 0.84 0.82 -
P/RPS 1.97 2.39 1.19 0.98 1.14 0.90 0.94 63.84%
P/EPS 5.85 6.84 4.35 3.46 3.73 3.82 3.96 29.74%
EY 17.09 14.62 22.99 28.91 26.84 26.19 25.27 -22.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.10 1.03 0.91 1.10 1.17 1.24 -22.27%

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