[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 7.33%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 241,366 265,510 257,186 324,300 298,546 283,262 299,202 -13.28%
PBT 78,017 83,017 87,408 81,284 86,776 74,789 76,334 1.45%
Tax -12,945 -7,370 -8,000 -6,000 -16,397 -6,506 -7,998 37.65%
NP 65,072 75,646 79,408 75,284 70,379 68,282 68,336 -3.19%
-
NP to SH 65,791 75,521 78,854 76,324 71,114 68,773 68,556 -2.69%
-
Tax Rate 16.59% 8.88% 9.15% 7.38% 18.90% 8.70% 10.48% -
Total Cost 176,294 189,864 177,778 249,016 228,167 214,980 230,866 -16.38%
-
Net Worth 277,419 285,643 267,714 249,787 226,521 205,225 190,622 28.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 277,419 285,643 267,714 249,787 226,521 205,225 190,622 28.27%
NOSH 374,849 348,345 347,680 346,927 343,214 342,042 340,397 6.60%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.96% 28.49% 30.88% 23.21% 23.57% 24.11% 22.84% -
ROE 23.72% 26.44% 29.45% 30.56% 31.39% 33.51% 35.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.73 76.22 73.97 93.48 86.99 82.82 87.90 -15.06%
EPS 18.84 21.68 22.68 22.00 20.72 20.11 20.14 -4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.77 0.72 0.66 0.60 0.56 25.65%
Adjusted Per Share Value based on latest NOSH - 346,927
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.57 51.23 49.62 62.57 57.61 54.66 57.73 -13.28%
EPS 12.69 14.57 15.22 14.73 13.72 13.27 13.23 -2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.5512 0.5166 0.482 0.4371 0.396 0.3678 28.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.82 0.805 0.80 0.895 1.06 0.895 1.22 -
P/RPS 1.19 1.06 1.08 0.96 1.22 1.08 1.39 -9.79%
P/EPS 4.38 3.71 3.53 4.07 5.12 4.45 6.06 -19.38%
EY 22.85 26.93 28.35 24.58 19.55 22.47 16.51 24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.04 1.24 1.61 1.49 2.18 -38.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 -
Price 0.815 0.75 0.845 0.84 0.82 1.10 0.905 -
P/RPS 1.19 0.98 1.14 0.90 0.94 1.33 1.03 10.05%
P/EPS 4.35 3.46 3.73 3.82 3.96 5.47 4.49 -2.08%
EY 22.99 28.91 26.84 26.19 25.27 18.28 22.25 2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 1.10 1.17 1.24 1.83 1.62 -25.95%

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