[HOHUP] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 21.98%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 47,519 81,075 86,099 62,846 61,638 87,963 75,032 -26.27%
PBT 23,384 20,321 30,684 17,926 15,667 22,499 27,559 -10.38%
Tax -2,500 -1,500 -11,517 -882 -1,500 -2,498 -7,205 -50.65%
NP 20,884 18,821 19,167 17,044 14,167 20,001 20,354 1.73%
-
NP to SH 20,347 19,081 19,534 17,302 14,184 20,094 18,913 4.99%
-
Tax Rate 10.69% 7.38% 37.53% 4.92% 9.57% 11.10% 26.14% -
Total Cost 26,635 62,254 66,932 45,802 47,471 67,962 54,678 -38.11%
-
Net Worth 268,273 249,787 228,995 207,209 206,850 174,730 121,117 70.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 268,273 249,787 228,995 207,209 206,850 174,730 121,117 70.00%
NOSH 348,407 346,927 346,962 345,349 369,375 336,020 310,557 7.97%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 43.95% 23.21% 22.26% 27.12% 22.98% 22.74% 27.13% -
ROE 7.58% 7.64% 8.53% 8.35% 6.86% 11.50% 15.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.64 23.37 24.82 18.20 16.69 26.18 24.16 -31.71%
EPS 5.84 5.50 5.63 5.01 3.84 5.98 6.09 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.66 0.60 0.56 0.52 0.39 57.44%
Adjusted Per Share Value based on latest NOSH - 345,349
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.17 15.64 16.61 12.13 11.89 16.97 14.48 -26.27%
EPS 3.93 3.68 3.77 3.34 2.74 3.88 3.65 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.482 0.4419 0.3998 0.3991 0.3371 0.2337 69.99%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.80 0.895 1.06 0.895 1.22 1.38 1.26 -
P/RPS 5.87 3.83 4.27 4.92 7.31 5.27 5.22 8.14%
P/EPS 13.70 16.27 18.83 17.86 31.77 23.08 20.69 -24.04%
EY 7.30 6.15 5.31 5.60 3.15 4.33 4.83 31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.24 1.61 1.49 2.18 2.65 3.23 -53.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 -
Price 0.845 0.84 0.82 1.10 0.905 1.42 1.42 -
P/RPS 6.20 3.59 3.30 6.04 5.42 5.42 5.88 3.59%
P/EPS 14.47 15.27 14.56 21.96 23.57 23.75 23.32 -27.27%
EY 6.91 6.55 6.87 4.55 4.24 4.21 4.29 37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.24 1.83 1.62 2.73 3.64 -55.00%

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