[HOHUP] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -31.22%
YoY- -56.75%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 51,659 58,498 68,079 42,636 33,442 35,547 42,233 14.41%
PBT 9,051 11,192 13,873 8,392 12,838 14,134 15,754 -30.96%
Tax -2,701 -2,875 -4,328 -1,403 -2,512 -2,095 -7,417 -49.09%
NP 6,350 8,317 9,545 6,989 10,326 12,039 8,337 -16.63%
-
NP to SH 6,797 8,644 9,876 7,445 10,824 12,399 9,150 -18.02%
-
Tax Rate 29.84% 25.69% 31.20% 16.72% 19.57% 14.82% 47.08% -
Total Cost 45,309 50,181 58,534 35,647 23,116 23,508 33,896 21.41%
-
Net Worth 348,629 344,880 337,383 326,137 318,639 307,393 277,419 16.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 348,629 344,880 337,383 326,137 318,639 307,393 277,419 16.50%
NOSH 374,870 374,870 374,870 374,870 374,870 374,870 374,849 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.29% 14.22% 14.02% 16.39% 30.88% 33.87% 19.74% -
ROE 1.95% 2.51% 2.93% 2.28% 3.40% 4.03% 3.30% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.78 15.60 18.16 11.37 8.92 9.48 12.03 9.50%
EPS 1.81 2.31 2.64 1.99 2.89 3.31 2.61 -21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.90 0.87 0.85 0.82 0.79 11.52%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.97 11.29 13.13 8.23 6.45 6.86 8.15 14.42%
EPS 1.31 1.67 1.91 1.44 2.09 2.39 1.77 -18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6726 0.6654 0.6509 0.6292 0.6147 0.593 0.5352 16.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.48 0.44 0.53 0.67 0.79 0.775 0.82 -
P/RPS 3.48 2.82 2.92 5.89 8.86 8.17 6.82 -36.22%
P/EPS 26.47 19.08 20.12 33.74 27.36 23.43 31.47 -10.92%
EY 3.78 5.24 4.97 2.96 3.65 4.27 3.18 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.59 0.77 0.93 0.95 1.04 -37.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 18/05/18 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 -
Price 0.45 0.415 0.54 0.635 0.725 0.905 0.815 -
P/RPS 3.27 2.66 2.97 5.58 8.13 9.54 6.78 -38.58%
P/EPS 24.82 18.00 20.50 31.97 25.11 27.36 31.28 -14.32%
EY 4.03 5.56 4.88 3.13 3.98 3.65 3.20 16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.60 0.73 0.85 1.10 1.03 -39.97%

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