[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -11.96%
YoY- -45.86%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 220,314 233,992 179,704 148,833 137,978 142,188 241,366 -5.91%
PBT 40,486 44,768 49,236 47,152 53,944 56,536 78,017 -35.50%
Tax -11,152 -11,500 -10,337 -8,013 -9,214 -8,380 -12,945 -9.48%
NP 29,334 33,268 38,899 39,138 44,730 48,156 65,072 -41.29%
-
NP to SH 30,884 34,576 40,544 40,890 46,446 49,596 65,791 -39.68%
-
Tax Rate 27.55% 25.69% 20.99% 16.99% 17.08% 14.82% 16.59% -
Total Cost 190,980 200,724 140,805 109,694 93,248 94,032 176,294 5.49%
-
Net Worth 348,629 344,880 337,383 326,137 318,639 307,393 277,419 16.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 348,629 344,880 337,383 326,137 318,639 307,393 277,419 16.50%
NOSH 374,870 374,870 374,870 374,870 374,870 374,870 374,849 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.31% 14.22% 21.65% 26.30% 32.42% 33.87% 26.96% -
ROE 8.86% 10.03% 12.02% 12.54% 14.58% 16.13% 23.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.77 62.42 47.94 39.70 36.81 37.93 68.73 -9.93%
EPS 8.24 9.24 10.82 10.91 12.40 13.24 18.84 -42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.90 0.87 0.85 0.82 0.79 11.52%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.51 45.15 34.67 28.72 26.62 27.44 46.57 -5.91%
EPS 5.96 6.67 7.82 7.89 8.96 9.57 12.69 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6727 0.6655 0.651 0.6293 0.6148 0.5931 0.5353 16.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.48 0.44 0.53 0.67 0.79 0.775 0.82 -
P/RPS 0.82 0.70 1.11 1.69 2.15 2.04 1.19 -22.03%
P/EPS 5.83 4.77 4.90 6.14 6.38 5.86 4.38 21.06%
EY 17.16 20.96 20.41 16.28 15.68 17.07 22.85 -17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.59 0.77 0.93 0.95 1.04 -37.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 18/05/18 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 -
Price 0.45 0.415 0.54 0.635 0.725 0.905 0.815 -
P/RPS 0.77 0.66 1.13 1.60 1.97 2.39 1.19 -25.24%
P/EPS 5.46 4.50 4.99 5.82 5.85 6.84 4.35 16.40%
EY 18.31 22.23 20.03 17.18 17.09 14.62 22.99 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.60 0.73 0.85 1.10 1.03 -39.97%

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