[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 65.17%
YoY- 388.04%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 149,601 87,963 341,024 265,992 170,947 82,416 149,363 0.10%
PBT 38,167 22,499 80,083 52,524 28,060 11,326 20,248 52.77%
Tax -3,999 -2,498 -12,905 -5,700 299 0 7,487 -
NP 34,168 20,001 67,178 46,824 28,359 11,326 27,735 14.96%
-
NP to SH 34,278 20,094 65,750 46,837 28,356 11,312 22,495 32.52%
-
Tax Rate 10.48% 11.10% 16.11% 10.85% -1.07% 0.00% -36.98% -
Total Cost 115,433 67,962 273,846 219,168 142,588 71,090 121,628 -3.43%
-
Net Worth 190,622 174,730 102,090 80,964 59,741 50,954 82,634 74.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 190,622 174,730 102,090 80,964 59,741 50,954 82,634 74.85%
NOSH 340,397 336,020 261,769 245,348 213,363 169,849 102,018 123.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.84% 22.74% 19.70% 17.60% 16.59% 13.74% 18.57% -
ROE 17.98% 11.50% 64.40% 57.85% 47.46% 22.20% 27.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.95 26.18 130.28 108.41 80.12 48.52 146.41 -55.26%
EPS 10.07 5.98 25.11 19.09 13.29 6.66 22.05 -40.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.39 0.33 0.28 0.30 0.81 -21.86%
Adjusted Per Share Value based on latest NOSH - 308,016
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.86 16.97 65.79 51.32 32.98 15.90 28.82 0.09%
EPS 6.61 3.88 12.68 9.04 5.47 2.18 4.34 32.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.3371 0.197 0.1562 0.1153 0.0983 0.1594 74.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.22 1.38 1.26 1.34 1.35 1.47 1.21 -
P/RPS 2.78 5.27 0.97 1.24 1.68 3.03 0.83 124.35%
P/EPS 12.12 23.08 5.02 7.02 10.16 22.07 5.49 69.79%
EY 8.25 4.33 19.93 14.25 9.84 4.53 18.22 -41.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.65 3.23 4.06 4.82 4.90 1.49 28.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 -
Price 0.905 1.42 1.42 1.38 1.50 1.67 1.53 -
P/RPS 2.06 5.42 1.09 1.27 1.87 3.44 1.05 56.91%
P/EPS 8.99 23.75 5.65 7.23 11.29 25.08 6.94 18.88%
EY 11.13 4.21 17.69 13.83 8.86 3.99 14.41 -15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.73 3.64 4.18 5.36 5.57 1.89 -9.79%

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