[HOHUP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.0%
YoY- 161.1%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 280,379 208,502 149,364 114,643 59,679 48,827 39,976 267.71%
PBT 41,331 30,750 20,260 11,262 4,808 -13,402 -16,692 -
Tax 7,786 7,487 7,487 358 2,664 4,949 4,949 35.38%
NP 49,117 38,237 27,747 11,620 7,472 -8,453 -11,743 -
-
NP to SH 44,035 33,441 22,504 9,782 6,352 -9,097 -12,090 -
-
Tax Rate -18.84% -24.35% -36.95% -3.18% -55.41% - - -
Total Cost 231,262 170,265 121,617 103,023 52,207 57,280 51,719 172.16%
-
Net Worth 71,764 50,954 82,594 -42,818 -44,905 -50,675 -52,133 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 71,764 50,954 82,594 -42,818 -44,905 -50,675 -52,133 -
NOSH 256,300 169,849 101,968 101,948 102,056 101,351 102,222 84.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.52% 18.34% 18.58% 10.14% 12.52% -17.31% -29.38% -
ROE 61.36% 65.63% 27.25% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 109.39 122.76 146.48 112.45 58.48 48.18 39.11 98.88%
EPS 17.18 19.69 22.07 9.60 6.22 -8.98 -11.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.81 -0.42 -0.44 -0.50 -0.51 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.09 40.23 28.82 22.12 11.51 9.42 7.71 267.78%
EPS 8.50 6.45 4.34 1.89 1.23 -1.76 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.0983 0.1593 -0.0826 -0.0866 -0.0978 -0.1006 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.35 1.47 1.21 1.27 0.835 0.625 0.69 -
P/RPS 1.23 1.20 0.83 1.13 1.43 1.30 1.76 -21.29%
P/EPS 7.86 7.47 5.48 13.24 13.42 -6.96 -5.83 -
EY 12.73 13.39 18.24 7.56 7.45 -14.36 -17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 4.90 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 -
Price 1.50 1.67 1.53 1.21 1.38 0.805 0.655 -
P/RPS 1.37 1.36 1.04 1.08 2.36 1.67 1.67 -12.39%
P/EPS 8.73 8.48 6.93 12.61 22.17 -8.97 -5.54 -
EY 11.45 11.79 14.42 7.93 4.51 -11.15 -18.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.57 1.89 0.00 0.00 0.00 0.00 -

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