[HOHUP] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.72%
YoY- -34.31%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 104,841 52,537 42,362 100,975 48,823 51,659 58,498 47.49%
PBT 24,397 7,102 6,902 9,309 8,344 9,051 11,192 68.04%
Tax -7,739 -2,178 -2,058 -3,643 -2,177 -2,701 -2,875 93.39%
NP 16,658 4,924 4,844 5,666 6,167 6,350 8,317 58.82%
-
NP to SH 16,257 4,877 5,299 6,488 5,465 6,797 8,644 52.30%
-
Tax Rate 31.72% 30.67% 29.82% 39.13% 26.09% 29.84% 25.69% -
Total Cost 88,183 47,613 37,518 95,309 42,656 45,309 50,181 45.57%
-
Net Worth 389,885 374,890 368,971 363,627 356,126 348,629 344,880 8.51%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 389,885 374,890 368,971 363,627 356,126 348,629 344,880 8.51%
NOSH 374,894 374,894 374,894 374,894 374,870 374,870 374,870 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.89% 9.37% 11.43% 5.61% 12.63% 12.29% 14.22% -
ROE 4.17% 1.30% 1.44% 1.78% 1.53% 1.95% 2.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.97 14.01 11.30 26.94 13.02 13.78 15.60 47.53%
EPS 4.34 1.30 1.41 1.73 1.46 1.81 2.31 52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 0.9842 0.97 0.95 0.93 0.92 8.50%
Adjusted Per Share Value based on latest NOSH - 374,894
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.23 10.14 8.17 19.48 9.42 9.97 11.29 47.47%
EPS 3.14 0.94 1.02 1.25 1.05 1.31 1.67 52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7522 0.7233 0.7118 0.7015 0.6871 0.6726 0.6654 8.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.48 0.525 0.46 0.315 0.43 0.48 0.44 -
P/RPS 1.72 3.75 4.07 1.17 3.30 3.48 2.82 -28.05%
P/EPS 11.07 40.36 32.54 18.20 29.50 26.47 19.08 -30.41%
EY 9.03 2.48 3.07 5.49 3.39 3.78 5.24 43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.32 0.45 0.52 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 18/05/18 -
Price 0.53 0.525 0.65 0.395 0.33 0.45 0.415 -
P/RPS 1.90 3.75 5.75 1.47 2.53 3.27 2.66 -20.07%
P/EPS 12.22 40.36 45.99 22.82 22.64 24.82 18.00 -22.73%
EY 8.18 2.48 2.17 4.38 4.42 4.03 5.56 29.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.66 0.41 0.35 0.48 0.45 8.69%

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