[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -22.63%
YoY- -38.7%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 366,265 266,320 189,798 169,448 259,955 211,973 220,314 40.20%
PBT 75,625 51,201 28,008 27,608 37,896 38,116 40,486 51.50%
Tax -21,854 -15,966 -8,472 -8,232 -11,396 -10,337 -11,152 56.40%
NP 53,771 35,234 19,536 19,376 26,500 27,778 29,334 49.61%
-
NP to SH 52,401 35,244 20,352 21,196 27,395 27,876 30,884 42.11%
-
Tax Rate 28.90% 31.18% 30.25% 29.82% 30.07% 27.12% 27.55% -
Total Cost 312,494 231,085 170,262 150,072 233,455 184,194 190,980 38.73%
-
Net Worth 433,003 389,885 374,890 368,971 363,627 356,126 348,629 15.49%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 433,003 389,885 374,890 368,971 363,627 356,126 348,629 15.49%
NOSH 412,383 374,894 374,894 374,894 374,894 374,870 374,870 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.68% 13.23% 10.29% 11.43% 10.19% 13.10% 13.31% -
ROE 12.10% 9.04% 5.43% 5.74% 7.53% 7.83% 8.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 88.82 71.04 50.63 45.20 69.34 56.55 58.77 31.59%
EPS 12.71 9.40 5.42 5.64 7.31 7.44 8.24 33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.00 0.9842 0.97 0.95 0.93 8.40%
Adjusted Per Share Value based on latest NOSH - 374,894
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 70.66 51.38 36.62 32.69 50.15 40.90 42.50 40.21%
EPS 10.11 6.80 3.93 4.09 5.29 5.38 5.96 42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8354 0.7522 0.7233 0.7118 0.7015 0.6871 0.6726 15.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.51 0.48 0.525 0.46 0.315 0.43 0.48 -
P/RPS 0.57 0.68 1.04 1.02 0.45 0.76 0.82 -21.47%
P/EPS 4.01 5.11 9.67 8.14 4.31 5.78 5.83 -22.02%
EY 24.92 19.59 10.34 12.29 23.20 17.29 17.16 28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.53 0.47 0.32 0.45 0.52 -3.87%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 -
Price 0.54 0.53 0.525 0.65 0.395 0.33 0.45 -
P/RPS 0.61 0.75 1.04 1.44 0.57 0.58 0.77 -14.34%
P/EPS 4.25 5.64 9.67 11.50 5.41 4.44 5.46 -15.34%
EY 23.53 17.74 10.34 8.70 18.50 22.53 18.31 18.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.53 0.66 0.41 0.35 0.48 4.11%

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