[HOHUP] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.24%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 86,099 62,846 61,638 87,963 75,032 95,045 88,531 -1.83%
PBT 30,684 17,926 15,667 22,499 27,559 24,464 16,734 49.64%
Tax -11,517 -882 -1,500 -2,498 -7,205 -5,999 299 -
NP 19,167 17,044 14,167 20,001 20,354 18,465 17,033 8.16%
-
NP to SH 19,534 17,302 14,184 20,094 18,913 18,481 17,044 9.48%
-
Tax Rate 37.53% 4.92% 9.57% 11.10% 26.14% 24.52% -1.79% -
Total Cost 66,932 45,802 47,471 67,962 54,678 76,580 71,498 -4.29%
-
Net Worth 228,995 207,209 206,850 174,730 121,117 101,645 71,764 116.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 228,995 207,209 206,850 174,730 121,117 101,645 71,764 116.28%
NOSH 346,962 345,349 369,375 336,020 310,557 308,016 256,300 22.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.26% 27.12% 22.98% 22.74% 27.13% 19.43% 19.24% -
ROE 8.53% 8.35% 6.86% 11.50% 15.62% 18.18% 23.75% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.82 18.20 16.69 26.18 24.16 30.86 34.54 -19.72%
EPS 5.63 5.01 3.84 5.98 6.09 6.00 6.65 -10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.56 0.52 0.39 0.33 0.28 76.83%
Adjusted Per Share Value based on latest NOSH - 336,020
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.61 12.12 11.89 16.97 14.48 18.34 17.08 -1.83%
EPS 3.77 3.34 2.74 3.88 3.65 3.57 3.29 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.3998 0.3991 0.3371 0.2337 0.1961 0.1385 116.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.895 1.22 1.38 1.26 1.34 1.35 -
P/RPS 4.27 4.92 7.31 5.27 5.22 4.34 3.91 6.03%
P/EPS 18.83 17.86 31.77 23.08 20.69 22.33 20.30 -4.87%
EY 5.31 5.60 3.15 4.33 4.83 4.48 4.93 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.49 2.18 2.65 3.23 4.06 4.82 -51.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 -
Price 0.82 1.10 0.905 1.42 1.42 1.38 1.50 -
P/RPS 3.30 6.04 5.42 5.42 5.88 4.47 4.34 -16.65%
P/EPS 14.56 21.96 23.57 23.75 23.32 23.00 22.56 -25.25%
EY 6.87 4.55 4.24 4.21 4.29 4.35 4.43 33.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.83 1.62 2.73 3.64 4.18 5.36 -62.21%

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