[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -24.62%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 179,704 148,833 137,978 142,188 241,366 265,510 257,186 -21.20%
PBT 49,236 47,152 53,944 56,536 78,017 83,017 87,408 -31.72%
Tax -10,337 -8,013 -9,214 -8,380 -12,945 -7,370 -8,000 18.57%
NP 38,899 39,138 44,730 48,156 65,072 75,646 79,408 -37.77%
-
NP to SH 40,544 40,890 46,446 49,596 65,791 75,521 78,854 -35.74%
-
Tax Rate 20.99% 16.99% 17.08% 14.82% 16.59% 8.88% 9.15% -
Total Cost 140,805 109,694 93,248 94,032 176,294 189,864 177,778 -14.35%
-
Net Worth 337,383 326,137 318,639 307,393 277,419 285,643 267,714 16.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 337,383 326,137 318,639 307,393 277,419 285,643 267,714 16.62%
NOSH 374,870 374,870 374,870 374,870 374,849 348,345 347,680 5.13%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.65% 26.30% 32.42% 33.87% 26.96% 28.49% 30.88% -
ROE 12.02% 12.54% 14.58% 16.13% 23.72% 26.44% 29.45% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.94 39.70 36.81 37.93 68.73 76.22 73.97 -25.05%
EPS 10.82 10.91 12.40 13.24 18.84 21.68 22.68 -38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.82 0.79 0.82 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 374,870
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.67 28.72 26.62 27.44 46.57 51.23 49.62 -21.20%
EPS 7.82 7.89 8.96 9.57 12.69 14.57 15.22 -35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.651 0.6293 0.6148 0.5931 0.5353 0.5512 0.5166 16.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.53 0.67 0.79 0.775 0.82 0.805 0.80 -
P/RPS 1.11 1.69 2.15 2.04 1.19 1.06 1.08 1.83%
P/EPS 4.90 6.14 6.38 5.86 4.38 3.71 3.53 24.36%
EY 20.41 16.28 15.68 17.07 22.85 26.93 28.35 -19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.93 0.95 1.04 0.98 1.04 -31.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 -
Price 0.54 0.635 0.725 0.905 0.815 0.75 0.845 -
P/RPS 1.13 1.60 1.97 2.39 1.19 0.98 1.14 -0.58%
P/EPS 4.99 5.82 5.85 6.84 4.35 3.46 3.73 21.34%
EY 20.03 17.18 17.09 14.62 22.99 28.91 26.84 -17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.85 1.10 1.03 0.91 1.10 -33.16%

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