[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -69.44%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 298,546 212,447 149,601 87,963 341,024 265,992 170,947 44.87%
PBT 86,776 56,092 38,167 22,499 80,083 52,524 28,060 111.82%
Tax -16,397 -4,880 -3,999 -2,498 -12,905 -5,700 299 -
NP 70,379 51,212 34,168 20,001 67,178 46,824 28,359 82.99%
-
NP to SH 71,114 51,580 34,278 20,094 65,750 46,837 28,356 84.28%
-
Tax Rate 18.90% 8.70% 10.48% 11.10% 16.11% 10.85% -1.07% -
Total Cost 228,167 161,235 115,433 67,962 273,846 219,168 142,588 36.69%
-
Net Worth 226,521 205,225 190,622 174,730 102,090 80,964 59,741 142.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 226,521 205,225 190,622 174,730 102,090 80,964 59,741 142.56%
NOSH 343,214 342,042 340,397 336,020 261,769 245,348 213,363 37.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.57% 24.11% 22.84% 22.74% 19.70% 17.60% 16.59% -
ROE 31.39% 25.13% 17.98% 11.50% 64.40% 57.85% 47.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 86.99 62.11 43.95 26.18 130.28 108.41 80.12 5.62%
EPS 20.72 15.08 10.07 5.98 25.11 19.09 13.29 34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.56 0.52 0.39 0.33 0.28 76.83%
Adjusted Per Share Value based on latest NOSH - 336,020
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.60 40.99 28.86 16.97 65.79 51.32 32.98 44.87%
EPS 13.72 9.95 6.61 3.88 12.68 9.04 5.47 84.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.3959 0.3678 0.3371 0.197 0.1562 0.1153 142.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.895 1.22 1.38 1.26 1.34 1.35 -
P/RPS 1.22 1.44 2.78 5.27 0.97 1.24 1.68 -19.16%
P/EPS 5.12 5.94 12.12 23.08 5.02 7.02 10.16 -36.59%
EY 19.55 16.85 8.25 4.33 19.93 14.25 9.84 57.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.49 2.18 2.65 3.23 4.06 4.82 -51.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 -
Price 0.82 1.10 0.905 1.42 1.42 1.38 1.50 -
P/RPS 0.94 1.77 2.06 5.42 1.09 1.27 1.87 -36.70%
P/EPS 3.96 7.29 8.99 23.75 5.65 7.23 11.29 -50.16%
EY 25.27 13.71 11.13 4.21 17.69 13.83 8.86 100.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.83 1.62 2.73 3.64 4.18 5.36 -62.21%

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