[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -69.76%
YoY- 199.06%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 292,180 211,322 143,274 80,302 366,265 199,740 94,899 110.91%
PBT 79,958 57,307 39,183 23,257 75,625 38,401 14,004 217.77%
Tax -28,518 -13,997 -6,942 -4,617 -21,854 -11,975 -4,236 254.48%
NP 51,440 43,310 32,241 18,640 53,771 26,426 9,768 201.16%
-
NP to SH 50,864 41,289 29,924 15,847 52,401 26,433 10,176 190.91%
-
Tax Rate 35.67% 24.42% 17.72% 19.85% 28.90% 31.18% 30.25% -
Total Cost 240,740 168,012 111,033 61,662 312,494 173,314 85,131 99.34%
-
Net Worth 437,127 470,117 457,746 449,498 433,003 389,885 374,890 10.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 437,127 470,117 457,746 449,498 433,003 389,885 374,890 10.73%
NOSH 412,383 412,383 412,383 412,383 412,383 374,894 374,894 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.61% 20.49% 22.50% 23.21% 14.68% 13.23% 10.29% -
ROE 11.64% 8.78% 6.54% 3.53% 12.10% 6.78% 2.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.85 51.24 34.74 19.47 88.82 53.28 25.31 98.00%
EPS 12.33 10.01 7.26 3.84 12.71 7.05 2.71 173.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.14 1.11 1.09 1.05 1.04 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 412,383
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.38 40.78 27.65 15.49 70.67 38.54 18.31 110.93%
EPS 9.81 7.97 5.77 3.06 10.11 5.10 1.96 191.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.9071 0.8832 0.8673 0.8355 0.7523 0.7234 10.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.465 0.395 0.545 0.33 0.51 0.48 0.525 -
P/RPS 0.66 0.77 1.57 1.69 0.57 0.90 2.07 -53.16%
P/EPS 3.77 3.95 7.51 8.59 4.01 6.81 19.34 -66.21%
EY 26.53 25.35 13.31 11.64 24.92 14.69 5.17 196.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.49 0.30 0.49 0.46 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 20/11/20 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 -
Price 0.44 0.425 0.475 0.58 0.54 0.53 0.525 -
P/RPS 0.62 0.83 1.37 2.98 0.61 0.99 2.07 -55.07%
P/EPS 3.57 4.24 6.55 15.09 4.25 7.52 19.34 -67.41%
EY 28.03 23.56 15.28 6.63 23.53 13.30 5.17 207.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.53 0.51 0.51 0.53 -14.30%

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