[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.62%
YoY- 178.18%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 170,947 82,416 149,363 101,517 39,932 23,278 39,976 164.15%
PBT 28,060 11,326 20,248 11,224 6,989 836 -16,707 -
Tax 299 0 7,487 0 0 0 4,949 -84.68%
NP 28,359 11,326 27,735 11,224 6,989 836 -11,758 -
-
NP to SH 28,356 11,312 22,495 9,597 6,825 375 -12,108 -
-
Tax Rate -1.07% 0.00% -36.98% 0.00% 0.00% 0.00% - -
Total Cost 142,588 71,090 121,628 90,293 32,943 22,442 51,734 96.94%
-
Net Worth 59,741 50,954 82,634 -42,834 -44,887 -50,675 -52,028 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 59,741 50,954 82,634 -42,834 -44,887 -50,675 -52,028 -
NOSH 213,363 169,849 102,018 101,987 102,017 101,351 102,016 63.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.59% 13.74% 18.57% 11.06% 17.50% 3.59% -29.41% -
ROE 47.46% 22.20% 27.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.12 48.52 146.41 99.54 39.14 22.97 39.19 61.29%
EPS 13.29 6.66 22.05 9.41 6.69 0.37 -11.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.81 -0.42 -0.44 -0.50 -0.51 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.98 15.90 28.82 19.59 7.70 4.49 7.71 164.21%
EPS 5.47 2.18 4.34 1.85 1.32 0.07 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.0983 0.1594 -0.0826 -0.0866 -0.0978 -0.1004 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.35 1.47 1.21 1.27 0.835 0.625 0.69 -
P/RPS 1.68 3.03 0.83 1.28 2.13 2.72 1.76 -3.06%
P/EPS 10.16 22.07 5.49 13.50 12.48 168.92 -5.81 -
EY 9.84 4.53 18.22 7.41 8.01 0.59 -17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 4.90 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 -
Price 1.50 1.67 1.53 1.21 1.38 0.805 0.655 -
P/RPS 1.87 3.44 1.05 1.22 3.53 3.50 1.67 7.85%
P/EPS 11.29 25.08 6.94 12.86 20.63 217.57 -5.52 -
EY 8.86 3.99 14.41 7.78 4.85 0.46 -18.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.57 1.89 0.00 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