[HOHUP] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -16.02%
YoY- -34.76%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 202,655 179,704 156,337 184,241 195,839 241,367 285,233 -20.39%
PBT 46,295 49,237 51,134 61,300 71,830 78,017 92,932 -37.18%
Tax -11,118 -10,338 -13,346 -13,471 -13,540 -12,945 -17,135 -25.07%
NP 35,177 38,899 37,788 47,829 58,290 65,072 75,797 -40.08%
-
NP to SH 36,789 40,544 39,871 49,638 59,108 65,790 75,994 -38.37%
-
Tax Rate 24.02% 21.00% 26.10% 21.98% 18.85% 16.59% 18.44% -
Total Cost 167,478 140,805 118,549 136,412 137,549 176,295 209,436 -13.85%
-
Net Worth 344,880 337,383 326,137 318,639 307,393 277,419 286,866 13.07%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 344,880 337,383 326,137 318,639 307,393 277,419 286,866 13.07%
NOSH 374,870 374,870 374,870 374,870 374,870 351,164 349,837 4.71%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.36% 21.65% 24.17% 25.96% 29.76% 26.96% 26.57% -
ROE 10.67% 12.02% 12.23% 15.58% 19.23% 23.71% 26.49% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.06 47.94 41.70 49.15 52.24 68.73 81.53 -23.97%
EPS 9.81 10.82 10.64 13.24 15.77 18.73 21.72 -41.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.87 0.85 0.82 0.79 0.82 7.98%
Adjusted Per Share Value based on latest NOSH - 374,870
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 39.10 34.67 30.16 35.54 37.78 46.57 55.03 -20.39%
EPS 7.10 7.82 7.69 9.58 11.40 12.69 14.66 -38.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6654 0.6509 0.6292 0.6147 0.593 0.5352 0.5534 13.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.44 0.53 0.67 0.79 0.775 0.82 0.805 -
P/RPS 0.81 1.11 1.61 1.61 1.48 1.19 0.99 -12.53%
P/EPS 4.48 4.90 6.30 5.97 4.92 4.38 3.71 13.41%
EY 22.30 20.41 15.87 16.76 20.35 22.85 26.98 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.77 0.93 0.95 1.04 0.98 -37.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 18/05/18 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 -
Price 0.415 0.54 0.635 0.725 0.905 0.815 0.75 -
P/RPS 0.77 1.13 1.52 1.48 1.73 1.19 0.92 -11.19%
P/EPS 4.23 4.99 5.97 5.48 5.74 4.35 3.45 14.56%
EY 23.65 20.03 16.75 18.26 17.42 22.99 28.96 -12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.73 0.85 1.10 1.03 0.91 -37.49%

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