[HOHUP] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.9%
YoY- 3.28%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 70,540 47,519 81,075 86,099 62,846 61,638 87,963 -13.64%
PBT 18,558 23,384 20,321 30,684 17,926 15,667 22,499 -12.01%
Tax -1,528 -2,500 -1,500 -11,517 -882 -1,500 -2,498 -27.87%
NP 17,030 20,884 18,821 19,167 17,044 14,167 20,001 -10.13%
-
NP to SH 17,212 20,347 19,081 19,534 17,302 14,184 20,094 -9.78%
-
Tax Rate 8.23% 10.69% 7.38% 37.53% 4.92% 9.57% 11.10% -
Total Cost 53,510 26,635 62,254 66,932 45,802 47,471 67,962 -14.69%
-
Net Worth 286,866 268,273 249,787 228,995 207,209 206,850 174,730 39.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 286,866 268,273 249,787 228,995 207,209 206,850 174,730 39.04%
NOSH 349,837 348,407 346,927 346,962 345,349 369,375 336,020 2.71%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 24.14% 43.95% 23.21% 22.26% 27.12% 22.98% 22.74% -
ROE 6.00% 7.58% 7.64% 8.53% 8.35% 6.86% 11.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.16 13.64 23.37 24.82 18.20 16.69 26.18 -15.94%
EPS 4.92 5.84 5.50 5.63 5.01 3.84 5.98 -12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.77 0.72 0.66 0.60 0.56 0.52 35.36%
Adjusted Per Share Value based on latest NOSH - 346,962
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.61 9.17 15.64 16.61 12.13 11.89 16.97 -13.64%
EPS 3.32 3.93 3.68 3.77 3.34 2.74 3.88 -9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.5176 0.482 0.4419 0.3998 0.3991 0.3371 39.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.805 0.80 0.895 1.06 0.895 1.22 1.38 -
P/RPS 3.99 5.87 3.83 4.27 4.92 7.31 5.27 -16.88%
P/EPS 16.36 13.70 16.27 18.83 17.86 31.77 23.08 -20.45%
EY 6.11 7.30 6.15 5.31 5.60 3.15 4.33 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.24 1.61 1.49 2.18 2.65 -48.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 -
Price 0.75 0.845 0.84 0.82 1.10 0.905 1.42 -
P/RPS 3.72 6.20 3.59 3.30 6.04 5.42 5.42 -22.13%
P/EPS 15.24 14.47 15.27 14.56 21.96 23.57 23.75 -25.54%
EY 6.56 6.91 6.55 6.87 4.55 4.24 4.21 34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 1.17 1.24 1.83 1.62 2.73 -51.82%

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