[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -9.74%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 189,798 169,448 259,955 211,973 220,314 233,992 179,704 3.72%
PBT 28,008 27,608 37,896 38,116 40,486 44,768 49,236 -31.41%
Tax -8,472 -8,232 -11,396 -10,337 -11,152 -11,500 -10,337 -12.45%
NP 19,536 19,376 26,500 27,778 29,334 33,268 38,899 -36.89%
-
NP to SH 20,352 21,196 27,395 27,876 30,884 34,576 40,544 -36.91%
-
Tax Rate 30.25% 29.82% 30.07% 27.12% 27.55% 25.69% 20.99% -
Total Cost 170,262 150,072 233,455 184,194 190,980 200,724 140,805 13.54%
-
Net Worth 374,890 368,971 363,627 356,126 348,629 344,880 337,383 7.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 374,890 368,971 363,627 356,126 348,629 344,880 337,383 7.30%
NOSH 374,894 374,894 374,894 374,870 374,870 374,870 374,870 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.29% 11.43% 10.19% 13.10% 13.31% 14.22% 21.65% -
ROE 5.43% 5.74% 7.53% 7.83% 8.86% 10.03% 12.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.63 45.20 69.34 56.55 58.77 62.42 47.94 3.71%
EPS 5.42 5.64 7.31 7.44 8.24 9.24 10.82 -37.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9842 0.97 0.95 0.93 0.92 0.90 7.29%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.62 32.70 50.16 40.90 42.51 45.15 34.67 3.72%
EPS 3.93 4.09 5.29 5.38 5.96 6.67 7.82 -36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7234 0.7119 0.7016 0.6872 0.6727 0.6655 0.651 7.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.525 0.46 0.315 0.43 0.48 0.44 0.53 -
P/RPS 1.04 1.02 0.45 0.76 0.82 0.70 1.11 -4.26%
P/EPS 9.67 8.14 4.31 5.78 5.83 4.77 4.90 57.52%
EY 10.34 12.29 23.20 17.29 17.16 20.96 20.41 -36.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.32 0.45 0.52 0.48 0.59 -6.91%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 18/05/18 26/02/18 -
Price 0.525 0.65 0.395 0.33 0.45 0.415 0.54 -
P/RPS 1.04 1.44 0.57 0.58 0.77 0.66 1.13 -5.39%
P/EPS 9.67 11.50 5.41 4.44 5.46 4.50 4.99 55.62%
EY 10.34 8.70 18.50 22.53 18.31 22.23 20.03 -35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.41 0.35 0.48 0.45 0.60 -7.95%

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