[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 35.39%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 94,899 42,362 259,955 158,980 110,157 58,498 179,704 -34.74%
PBT 14,004 6,902 37,896 28,587 20,243 11,192 49,236 -56.85%
Tax -4,236 -2,058 -11,396 -7,753 -5,576 -2,875 -10,337 -44.91%
NP 9,768 4,844 26,500 20,834 14,667 8,317 38,899 -60.29%
-
NP to SH 10,176 5,299 27,395 20,907 15,442 8,644 40,544 -60.31%
-
Tax Rate 30.25% 29.82% 30.07% 27.12% 27.55% 25.69% 20.99% -
Total Cost 85,131 37,518 233,455 138,146 95,490 50,181 140,805 -28.56%
-
Net Worth 374,890 368,971 363,627 356,126 348,629 344,880 337,383 7.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 374,890 368,971 363,627 356,126 348,629 344,880 337,383 7.30%
NOSH 374,894 374,894 374,894 374,870 374,870 374,870 374,870 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.29% 11.43% 10.19% 13.10% 13.31% 14.22% 21.65% -
ROE 2.71% 1.44% 7.53% 5.87% 4.43% 2.51% 12.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.31 11.30 69.34 42.41 29.39 15.60 47.94 -34.75%
EPS 2.71 1.41 7.31 5.58 4.12 2.31 10.82 -60.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9842 0.97 0.95 0.93 0.92 0.90 7.29%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.31 8.17 50.15 30.67 21.25 11.29 34.67 -34.73%
EPS 1.96 1.02 5.29 4.03 2.98 1.67 7.82 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7233 0.7118 0.7015 0.6871 0.6726 0.6654 0.6509 7.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.525 0.46 0.315 0.43 0.48 0.44 0.53 -
P/RPS 2.07 4.07 0.45 1.01 1.63 2.82 1.11 51.67%
P/EPS 19.34 32.54 4.31 7.71 11.65 19.08 4.90 150.37%
EY 5.17 3.07 23.20 12.97 8.58 5.24 20.41 -60.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.32 0.45 0.52 0.48 0.59 -6.91%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 18/05/18 26/02/18 -
Price 0.525 0.65 0.395 0.33 0.45 0.415 0.54 -
P/RPS 2.07 5.75 0.57 0.78 1.53 2.66 1.13 49.87%
P/EPS 19.34 45.99 5.41 5.92 10.92 18.00 4.99 147.35%
EY 5.17 2.17 18.50 16.90 9.15 5.56 20.03 -59.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.41 0.35 0.48 0.45 0.60 -7.95%

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