[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 50.48%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 128,593 81,075 298,546 212,447 149,601 87,963 341,024 -47.83%
PBT 43,704 20,321 86,776 56,092 38,167 22,499 80,083 -33.24%
Tax -4,000 -1,500 -16,397 -4,880 -3,999 -2,498 -12,905 -54.23%
NP 39,704 18,821 70,379 51,212 34,168 20,001 67,178 -29.59%
-
NP to SH 39,427 19,081 71,114 51,580 34,278 20,094 65,750 -28.91%
-
Tax Rate 9.15% 7.38% 18.90% 8.70% 10.48% 11.10% 16.11% -
Total Cost 88,889 62,254 228,167 161,235 115,433 67,962 273,846 -52.80%
-
Net Worth 267,714 249,787 226,521 205,225 190,622 174,730 102,090 90.27%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 267,714 249,787 226,521 205,225 190,622 174,730 102,090 90.27%
NOSH 347,680 346,927 343,214 342,042 340,397 336,020 261,769 20.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 30.88% 23.21% 23.57% 24.11% 22.84% 22.74% 19.70% -
ROE 14.73% 7.64% 31.39% 25.13% 17.98% 11.50% 64.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.99 23.37 86.99 62.11 43.95 26.18 130.28 -56.83%
EPS 11.34 5.50 20.72 15.08 10.07 5.98 25.11 -41.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.66 0.60 0.56 0.52 0.39 57.44%
Adjusted Per Share Value based on latest NOSH - 345,349
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.81 15.64 57.60 40.99 28.86 16.97 65.79 -47.83%
EPS 7.61 3.68 13.72 9.95 6.61 3.88 12.68 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.4819 0.437 0.3959 0.3678 0.3371 0.197 90.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.80 0.895 1.06 0.895 1.22 1.38 1.26 -
P/RPS 2.16 3.83 1.22 1.44 2.78 5.27 0.97 70.60%
P/EPS 7.05 16.27 5.12 5.94 12.12 23.08 5.02 25.43%
EY 14.18 6.15 19.55 16.85 8.25 4.33 19.93 -20.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.24 1.61 1.49 2.18 2.65 3.23 -53.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 -
Price 0.845 0.84 0.82 1.10 0.905 1.42 1.42 -
P/RPS 2.28 3.59 0.94 1.77 2.06 5.42 1.09 63.63%
P/EPS 7.45 15.27 3.96 7.29 8.99 23.75 5.65 20.26%
EY 13.42 6.55 25.27 13.71 11.13 4.21 17.69 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.24 1.83 1.62 2.73 3.64 -55.00%

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