[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -49.71%
YoY- 2916.53%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 341,024 265,992 170,947 82,416 149,363 101,517 39,932 316.17%
PBT 80,083 52,524 28,060 11,326 20,248 11,224 6,989 406.00%
Tax -12,905 -5,700 299 0 7,487 0 0 -
NP 67,178 46,824 28,359 11,326 27,735 11,224 6,989 350.21%
-
NP to SH 65,750 46,837 28,356 11,312 22,495 9,597 6,825 350.88%
-
Tax Rate 16.11% 10.85% -1.07% 0.00% -36.98% 0.00% 0.00% -
Total Cost 273,846 219,168 142,588 71,090 121,628 90,293 32,943 308.77%
-
Net Worth 102,090 80,964 59,741 50,954 82,634 -42,834 -44,887 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 102,090 80,964 59,741 50,954 82,634 -42,834 -44,887 -
NOSH 261,769 245,348 213,363 169,849 102,018 101,987 102,017 87.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.70% 17.60% 16.59% 13.74% 18.57% 11.06% 17.50% -
ROE 64.40% 57.85% 47.46% 22.20% 27.22% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.28 108.41 80.12 48.52 146.41 99.54 39.14 122.44%
EPS 25.11 19.09 13.29 6.66 22.05 9.41 6.69 140.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.33 0.28 0.30 0.81 -0.42 -0.44 -
Adjusted Per Share Value based on latest NOSH - 169,849
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 65.79 51.32 32.98 15.90 28.82 19.59 7.70 316.30%
EPS 12.68 9.04 5.47 2.18 4.34 1.85 1.32 350.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.1562 0.1153 0.0983 0.1594 -0.0826 -0.0866 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.26 1.34 1.35 1.47 1.21 1.27 0.835 -
P/RPS 0.97 1.24 1.68 3.03 0.83 1.28 2.13 -40.72%
P/EPS 5.02 7.02 10.16 22.07 5.49 13.50 12.48 -45.41%
EY 19.93 14.25 9.84 4.53 18.22 7.41 8.01 83.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 4.06 4.82 4.90 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 -
Price 1.42 1.38 1.50 1.67 1.53 1.21 1.38 -
P/RPS 1.09 1.27 1.87 3.44 1.05 1.22 3.53 -54.21%
P/EPS 5.65 7.23 11.29 25.08 6.94 12.86 20.63 -57.72%
EY 17.69 13.83 8.86 3.99 14.41 7.78 4.85 136.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.18 5.36 5.57 1.89 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