[HOHUP] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -46.84%
YoY- -53.16%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 42,636 33,442 35,547 42,233 70,540 47,519 81,075 -34.82%
PBT 8,392 12,838 14,134 15,754 18,558 23,384 20,321 -44.51%
Tax -1,403 -2,512 -2,095 -7,417 -1,528 -2,500 -1,500 -4.35%
NP 6,989 10,326 12,039 8,337 17,030 20,884 18,821 -48.30%
-
NP to SH 7,445 10,824 12,399 9,150 17,212 20,347 19,081 -46.57%
-
Tax Rate 16.72% 19.57% 14.82% 47.08% 8.23% 10.69% 7.38% -
Total Cost 35,647 23,116 23,508 33,896 53,510 26,635 62,254 -31.02%
-
Net Worth 326,137 318,639 307,393 277,419 286,866 268,273 249,787 19.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 326,137 318,639 307,393 277,419 286,866 268,273 249,787 19.43%
NOSH 374,870 374,870 374,870 374,849 349,837 348,407 346,927 5.29%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.39% 30.88% 33.87% 19.74% 24.14% 43.95% 23.21% -
ROE 2.28% 3.40% 4.03% 3.30% 6.00% 7.58% 7.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.37 8.92 9.48 12.03 20.16 13.64 23.37 -38.11%
EPS 1.99 2.89 3.31 2.61 4.92 5.84 5.50 -49.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.82 0.79 0.82 0.77 0.72 13.43%
Adjusted Per Share Value based on latest NOSH - 374,849
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.23 6.45 6.86 8.15 13.61 9.17 15.64 -34.79%
EPS 1.44 2.09 2.39 1.77 3.32 3.93 3.68 -46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6292 0.6147 0.593 0.5352 0.5534 0.5176 0.4819 19.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.67 0.79 0.775 0.82 0.805 0.80 0.895 -
P/RPS 5.89 8.86 8.17 6.82 3.99 5.87 3.83 33.19%
P/EPS 33.74 27.36 23.43 31.47 16.36 13.70 16.27 62.54%
EY 2.96 3.65 4.27 3.18 6.11 7.30 6.15 -38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.95 1.04 0.98 1.04 1.24 -27.19%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 -
Price 0.635 0.725 0.905 0.815 0.75 0.845 0.84 -
P/RPS 5.58 8.13 9.54 6.78 3.72 6.20 3.59 34.14%
P/EPS 31.97 25.11 27.36 31.28 15.24 14.47 15.27 63.58%
EY 3.13 3.98 3.65 3.20 6.56 6.91 6.55 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 1.10 1.03 0.91 1.10 1.17 -26.96%

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