[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 75.8%
YoY- 285.79%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 354,656 341,894 329,664 149,363 135,356 79,864 93,112 143.69%
PBT 70,032 56,120 45,304 20,248 14,965 13,978 3,344 658.37%
Tax -7,600 598 0 7,487 0 0 0 -
NP 62,432 56,718 45,304 27,735 14,965 13,978 3,344 602.51%
-
NP to SH 62,449 56,712 45,248 22,495 12,796 13,650 1,500 1098.49%
-
Tax Rate 10.85% -1.07% 0.00% -36.98% 0.00% 0.00% 0.00% -
Total Cost 292,224 285,176 284,360 121,628 120,390 65,886 89,768 119.49%
-
Net Worth 80,964 59,741 50,954 82,634 -42,834 -44,887 -50,675 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 80,964 59,741 50,954 82,634 -42,834 -44,887 -50,675 -
NOSH 245,348 213,363 169,849 102,018 101,987 102,017 101,351 80.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.60% 16.59% 13.74% 18.57% 11.06% 17.50% 3.59% -
ROE 77.13% 94.93% 88.80% 27.22% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 144.55 160.24 194.09 146.41 132.72 78.28 91.87 35.24%
EPS 25.45 26.58 26.64 22.05 12.55 13.38 1.48 565.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.30 0.81 -0.42 -0.44 -0.50 -
Adjusted Per Share Value based on latest NOSH - 101,968
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 68.42 65.96 63.60 28.82 26.11 15.41 17.96 143.72%
EPS 12.05 10.94 8.73 4.34 2.47 2.63 0.29 1096.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1153 0.0983 0.1594 -0.0826 -0.0866 -0.0978 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.34 1.35 1.47 1.21 1.27 0.835 0.625 -
P/RPS 0.93 0.84 0.76 0.83 0.96 1.07 0.68 23.18%
P/EPS 5.26 5.08 5.52 5.49 10.12 6.24 42.23 -75.02%
EY 19.00 19.69 18.12 18.22 9.88 16.02 2.37 300.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.82 4.90 1.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 -
Price 1.38 1.50 1.67 1.53 1.21 1.38 0.805 -
P/RPS 0.95 0.94 0.86 1.05 0.91 1.76 0.88 5.23%
P/EPS 5.42 5.64 6.27 6.94 9.64 10.31 54.39 -78.47%
EY 18.44 17.72 15.95 14.41 10.37 9.70 1.84 364.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 5.36 5.57 1.89 0.00 0.00 0.00 -

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