[HOHUP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 134.4%
YoY- 285.79%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 265,992 170,947 82,416 149,363 101,517 39,932 23,278 406.56%
PBT 52,524 28,060 11,326 20,248 11,224 6,989 836 1476.42%
Tax -5,700 299 0 7,487 0 0 0 -
NP 46,824 28,359 11,326 27,735 11,224 6,989 836 1360.30%
-
NP to SH 46,837 28,356 11,312 22,495 9,597 6,825 375 2391.32%
-
Tax Rate 10.85% -1.07% 0.00% -36.98% 0.00% 0.00% 0.00% -
Total Cost 219,168 142,588 71,090 121,628 90,293 32,943 22,442 356.25%
-
Net Worth 80,964 59,741 50,954 82,634 -42,834 -44,887 -50,675 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 80,964 59,741 50,954 82,634 -42,834 -44,887 -50,675 -
NOSH 245,348 213,363 169,849 102,018 101,987 102,017 101,351 80.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.60% 16.59% 13.74% 18.57% 11.06% 17.50% 3.59% -
ROE 57.85% 47.46% 22.20% 27.22% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 108.41 80.12 48.52 146.41 99.54 39.14 22.97 181.10%
EPS 19.09 13.29 6.66 22.05 9.41 6.69 0.37 1282.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.30 0.81 -0.42 -0.44 -0.50 -
Adjusted Per Share Value based on latest NOSH - 101,968
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.32 32.98 15.90 28.82 19.59 7.70 4.49 406.66%
EPS 9.04 5.47 2.18 4.34 1.85 1.32 0.07 2447.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1153 0.0983 0.1594 -0.0826 -0.0866 -0.0978 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.34 1.35 1.47 1.21 1.27 0.835 0.625 -
P/RPS 1.24 1.68 3.03 0.83 1.28 2.13 2.72 -40.73%
P/EPS 7.02 10.16 22.07 5.49 13.50 12.48 168.92 -87.97%
EY 14.25 9.84 4.53 18.22 7.41 8.01 0.59 733.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.82 4.90 1.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 -
Price 1.38 1.50 1.67 1.53 1.21 1.38 0.805 -
P/RPS 1.27 1.87 3.44 1.05 1.22 3.53 3.50 -49.09%
P/EPS 7.23 11.29 25.08 6.94 12.86 20.63 217.57 -89.64%
EY 13.83 8.86 3.99 14.41 7.78 4.85 0.46 864.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 5.36 5.57 1.89 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