[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -12.88%
YoY- -7.49%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 148,833 137,978 142,188 241,366 265,510 257,186 324,300 -40.47%
PBT 47,152 53,944 56,536 78,017 83,017 87,408 81,284 -30.42%
Tax -8,013 -9,214 -8,380 -12,945 -7,370 -8,000 -6,000 21.25%
NP 39,138 44,730 48,156 65,072 75,646 79,408 75,284 -35.31%
-
NP to SH 40,890 46,446 49,596 65,791 75,521 78,854 76,324 -34.01%
-
Tax Rate 16.99% 17.08% 14.82% 16.59% 8.88% 9.15% 7.38% -
Total Cost 109,694 93,248 94,032 176,294 189,864 177,778 249,016 -42.07%
-
Net Worth 326,137 318,639 307,393 277,419 285,643 267,714 249,787 19.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 326,137 318,639 307,393 277,419 285,643 267,714 249,787 19.43%
NOSH 374,870 374,870 374,870 374,849 348,345 347,680 346,927 5.29%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.30% 32.42% 33.87% 26.96% 28.49% 30.88% 23.21% -
ROE 12.54% 14.58% 16.13% 23.72% 26.44% 29.45% 30.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.70 36.81 37.93 68.73 76.22 73.97 93.48 -43.47%
EPS 10.91 12.40 13.24 18.84 21.68 22.68 22.00 -37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.82 0.79 0.82 0.77 0.72 13.43%
Adjusted Per Share Value based on latest NOSH - 374,849
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.71 26.62 27.43 46.57 51.22 49.62 62.57 -40.48%
EPS 7.89 8.96 9.57 12.69 14.57 15.21 14.72 -33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6292 0.6147 0.593 0.5352 0.5511 0.5165 0.4819 19.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.67 0.79 0.775 0.82 0.805 0.80 0.895 -
P/RPS 1.69 2.15 2.04 1.19 1.06 1.08 0.96 45.74%
P/EPS 6.14 6.38 5.86 4.38 3.71 3.53 4.07 31.50%
EY 16.28 15.68 17.07 22.85 26.93 28.35 24.58 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.95 1.04 0.98 1.04 1.24 -27.19%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 -
Price 0.635 0.725 0.905 0.815 0.75 0.845 0.84 -
P/RPS 1.60 1.97 2.39 1.19 0.98 1.14 0.90 46.70%
P/EPS 5.82 5.85 6.84 4.35 3.46 3.73 3.82 32.37%
EY 17.18 17.09 14.62 22.99 28.91 26.84 26.19 -24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 1.10 1.03 0.91 1.10 1.17 -26.96%

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