[HOHUP] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 233.34%
YoY- 197.47%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 62,972 80,302 166,525 104,841 52,537 42,362 100,975 -27.02%
PBT 15,926 23,257 37,224 24,397 7,102 6,902 9,309 43.09%
Tax -2,325 -4,617 -9,879 -7,739 -2,178 -2,058 -3,643 -25.89%
NP 13,601 18,640 27,345 16,658 4,924 4,844 5,666 79.37%
-
NP to SH 14,077 15,847 25,968 16,257 4,877 5,299 6,488 67.67%
-
Tax Rate 14.60% 19.85% 26.54% 31.72% 30.67% 29.82% 39.13% -
Total Cost 49,371 61,662 139,180 88,183 47,613 37,518 95,309 -35.52%
-
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
NOSH 412,383 412,383 412,383 374,894 374,894 374,894 374,894 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 21.60% 23.21% 16.42% 15.89% 9.37% 11.43% 5.61% -
ROE 3.08% 3.53% 6.00% 4.17% 1.30% 1.44% 1.78% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.27 19.47 40.38 27.97 14.01 11.30 26.94 -31.53%
EPS 3.41 3.84 6.30 4.34 1.30 1.41 1.73 57.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.05 1.04 1.00 0.9842 0.97 9.41%
Adjusted Per Share Value based on latest NOSH - 374,894
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.15 15.49 32.13 20.23 10.14 8.17 19.48 -27.02%
EPS 2.72 3.06 5.01 3.14 0.94 1.02 1.25 68.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8673 0.8355 0.7523 0.7234 0.7119 0.7016 16.60%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.545 0.33 0.51 0.48 0.525 0.46 0.315 -
P/RPS 3.57 1.69 1.26 1.72 3.75 4.07 1.17 110.51%
P/EPS 15.97 8.59 8.10 11.07 40.36 32.54 18.20 -8.35%
EY 6.26 11.64 12.35 9.03 2.48 3.07 5.49 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.49 0.46 0.53 0.47 0.32 32.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 26/02/19 -
Price 0.475 0.58 0.54 0.53 0.525 0.65 0.395 -
P/RPS 3.11 2.98 1.34 1.90 3.75 5.75 1.47 64.87%
P/EPS 13.92 15.09 8.58 12.22 40.36 45.99 22.82 -28.09%
EY 7.19 6.63 11.66 8.18 2.48 2.17 4.38 39.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.51 0.51 0.53 0.66 0.41 3.22%

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