[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 159.76%
YoY- 26.43%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 143,274 80,302 366,265 199,740 94,899 42,362 259,955 -32.80%
PBT 39,183 23,257 75,625 38,401 14,004 6,902 37,896 2.25%
Tax -6,942 -4,617 -21,854 -11,975 -4,236 -2,058 -11,396 -28.16%
NP 32,241 18,640 53,771 26,426 9,768 4,844 26,500 13.97%
-
NP to SH 29,924 15,847 52,401 26,433 10,176 5,299 27,395 6.06%
-
Tax Rate 17.72% 19.85% 28.90% 31.18% 30.25% 29.82% 30.07% -
Total Cost 111,033 61,662 312,494 173,314 85,131 37,518 233,455 -39.09%
-
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
NOSH 412,383 412,383 412,383 374,894 374,894 374,894 374,894 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 22.50% 23.21% 14.68% 13.23% 10.29% 11.43% 10.19% -
ROE 6.54% 3.53% 12.10% 6.78% 2.71% 1.44% 7.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.74 19.47 88.82 53.28 25.31 11.30 69.34 -36.94%
EPS 7.26 3.84 12.71 7.05 2.71 1.41 7.31 -0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.05 1.04 1.00 0.9842 0.97 9.41%
Adjusted Per Share Value based on latest NOSH - 374,894
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.64 15.49 70.66 38.54 18.31 8.17 50.15 -32.80%
EPS 5.77 3.06 10.11 5.10 1.96 1.02 5.29 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8831 0.8672 0.8354 0.7522 0.7233 0.7118 0.7015 16.60%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.545 0.33 0.51 0.48 0.525 0.46 0.315 -
P/RPS 1.57 1.69 0.57 0.90 2.07 4.07 0.45 130.20%
P/EPS 7.51 8.59 4.01 6.81 19.34 32.54 4.31 44.85%
EY 13.31 11.64 24.92 14.69 5.17 3.07 23.20 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.49 0.46 0.53 0.47 0.32 32.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 26/02/19 -
Price 0.475 0.58 0.54 0.53 0.525 0.65 0.395 -
P/RPS 1.37 2.98 0.61 0.99 2.07 5.75 0.57 79.52%
P/EPS 6.55 15.09 4.25 7.52 19.34 45.99 5.41 13.60%
EY 15.28 6.63 23.53 13.30 5.17 2.17 18.50 -11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.51 0.51 0.53 0.66 0.41 3.22%

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