[HOHUP] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -7.98%
YoY- -32.46%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 404,205 366,265 300,715 244,697 243,819 259,955 227,059 46.83%
PBT 91,980 75,625 47,710 31,657 33,606 37,896 42,460 67.34%
Tax -24,413 -21,854 -15,618 -10,056 -10,579 -11,396 -12,081 59.76%
NP 67,567 53,771 32,092 21,601 23,027 26,500 30,379 70.30%
-
NP to SH 62,949 52,401 32,921 22,129 24,049 27,394 30,782 61.04%
-
Tax Rate 26.54% 28.90% 32.74% 31.77% 31.48% 30.07% 28.45% -
Total Cost 336,638 312,494 268,623 223,096 220,792 233,455 196,680 43.04%
-
Net Worth 449,498 433,003 389,885 374,890 368,971 363,627 356,126 16.77%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 449,498 433,003 389,885 374,890 368,971 363,627 356,126 16.77%
NOSH 412,383 412,383 374,894 374,894 374,894 374,894 374,870 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.72% 14.68% 10.67% 8.83% 9.44% 10.19% 13.38% -
ROE 14.00% 12.10% 8.44% 5.90% 6.52% 7.53% 8.64% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 98.02 88.82 80.21 65.27 65.04 69.34 60.57 37.79%
EPS 15.26 12.71 8.78 5.90 6.41 7.31 8.21 51.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.04 1.00 0.9842 0.97 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 374,894
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 77.98 70.66 58.02 47.21 47.04 50.15 43.81 46.82%
EPS 12.14 10.11 6.35 4.27 4.64 5.29 5.94 60.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8672 0.8354 0.7522 0.7233 0.7118 0.7015 0.6871 16.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.33 0.51 0.48 0.525 0.46 0.315 0.43 -
P/RPS 0.34 0.57 0.60 0.80 0.71 0.45 0.71 -38.76%
P/EPS 2.16 4.01 5.47 8.89 7.17 4.31 5.24 -44.58%
EY 46.26 24.92 18.29 11.24 13.95 23.20 19.10 80.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.46 0.53 0.47 0.32 0.45 -23.66%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 26/02/19 29/11/18 -
Price 0.58 0.54 0.53 0.525 0.65 0.395 0.33 -
P/RPS 0.59 0.61 0.66 0.80 1.00 0.57 0.54 6.07%
P/EPS 3.80 4.25 6.04 8.89 10.13 5.41 4.02 -3.67%
EY 26.32 23.53 16.57 11.24 9.87 18.50 24.88 3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.51 0.53 0.66 0.41 0.35 31.83%

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