[HOHUP] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.34%
YoY- 46.62%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 62,846 61,638 87,963 75,032 95,045 88,531 82,416 -16.52%
PBT 17,926 15,667 22,499 27,559 24,464 16,734 11,326 35.77%
Tax -882 -1,500 -2,498 -7,205 -5,999 299 0 -
NP 17,044 14,167 20,001 20,354 18,465 17,033 11,326 31.28%
-
NP to SH 17,302 14,184 20,094 18,913 18,481 17,044 11,312 32.71%
-
Tax Rate 4.92% 9.57% 11.10% 26.14% 24.52% -1.79% 0.00% -
Total Cost 45,802 47,471 67,962 54,678 76,580 71,498 71,090 -25.38%
-
Net Worth 207,209 206,850 174,730 121,117 101,645 71,764 50,954 154.55%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 207,209 206,850 174,730 121,117 101,645 71,764 50,954 154.55%
NOSH 345,349 369,375 336,020 310,557 308,016 256,300 169,849 60.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.12% 22.98% 22.74% 27.13% 19.43% 19.24% 13.74% -
ROE 8.35% 6.86% 11.50% 15.62% 18.18% 23.75% 22.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.20 16.69 26.18 24.16 30.86 34.54 48.52 -47.95%
EPS 5.01 3.84 5.98 6.09 6.00 6.65 6.66 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.52 0.39 0.33 0.28 0.30 58.67%
Adjusted Per Share Value based on latest NOSH - 310,557
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.12 11.89 16.97 14.48 18.34 17.08 15.90 -16.54%
EPS 3.34 2.74 3.88 3.65 3.57 3.29 2.18 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.3991 0.3371 0.2337 0.1961 0.1385 0.0983 154.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.895 1.22 1.38 1.26 1.34 1.35 1.47 -
P/RPS 4.92 7.31 5.27 5.22 4.34 3.91 3.03 38.10%
P/EPS 17.86 31.77 23.08 20.69 22.33 20.30 22.07 -13.14%
EY 5.60 3.15 4.33 4.83 4.48 4.93 4.53 15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.18 2.65 3.23 4.06 4.82 4.90 -54.74%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 -
Price 1.10 0.905 1.42 1.42 1.38 1.50 1.67 -
P/RPS 6.04 5.42 5.42 5.88 4.47 4.34 3.44 45.49%
P/EPS 21.96 23.57 23.75 23.32 23.00 22.56 25.08 -8.46%
EY 4.55 4.24 4.21 4.29 4.35 4.43 3.99 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.62 2.73 3.64 4.18 5.36 5.57 -52.35%

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