[HOHUP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -57.01%
YoY- 522.07%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,531 82,416 47,846 61,586 16,654 23,278 13,125 258.24%
PBT 16,734 11,326 9,025 4,235 6,153 836 38 5753.10%
Tax 299 0 7,487 0 0 0 358 -11.34%
NP 17,033 11,326 16,512 4,235 6,153 836 396 1136.10%
-
NP to SH 17,044 11,312 12,899 2,773 6,450 375 184 1964.29%
-
Tax Rate -1.79% 0.00% -82.96% 0.00% 0.00% 0.00% -942.11% -
Total Cost 71,498 71,090 31,334 57,351 10,501 22,442 12,729 216.98%
-
Net Worth 71,764 50,954 82,594 -42,818 -44,905 -50,675 -52,133 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 71,764 50,954 82,594 -42,818 -44,905 -50,675 -52,133 -
NOSH 256,300 169,849 101,968 101,948 102,056 101,351 102,222 84.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.24% 13.74% 34.51% 6.88% 36.95% 3.59% 3.02% -
ROE 23.75% 22.20% 15.62% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.54 48.52 46.92 60.41 16.32 22.97 12.84 93.77%
EPS 6.65 6.66 12.65 2.72 6.32 0.37 0.18 1016.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.81 -0.42 -0.44 -0.50 -0.51 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.08 15.90 9.23 11.88 3.21 4.49 2.53 258.45%
EPS 3.29 2.18 2.49 0.53 1.24 0.07 0.04 1806.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.0983 0.1593 -0.0826 -0.0866 -0.0978 -0.1006 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.35 1.47 1.21 1.27 0.835 0.625 0.69 -
P/RPS 3.91 3.03 2.58 2.10 5.12 2.72 5.37 -19.11%
P/EPS 20.30 22.07 9.57 46.69 13.21 168.92 383.33 -85.97%
EY 4.93 4.53 10.45 2.14 7.57 0.59 0.26 614.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 4.90 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 -
Price 1.50 1.67 1.53 1.21 1.38 0.805 0.655 -
P/RPS 4.34 3.44 3.26 2.00 8.46 3.50 5.10 -10.22%
P/EPS 22.56 25.08 12.09 44.49 21.84 217.57 363.89 -84.41%
EY 4.43 3.99 8.27 2.25 4.58 0.46 0.27 549.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.57 1.89 0.00 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