[HOHUP] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.67%
YoY- 510.74%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 319,678 346,571 341,024 313,838 280,379 208,502 149,364 66.30%
PBT 90,189 91,256 80,083 61,560 41,331 30,750 20,260 171.35%
Tax -17,202 -15,403 -12,905 1,787 7,786 7,487 7,487 -
NP 72,987 75,853 67,178 63,347 49,117 38,237 27,747 90.89%
-
NP to SH 71,672 74,532 65,750 59,743 44,035 33,441 22,504 116.92%
-
Tax Rate 19.07% 16.88% 16.11% -2.90% -18.84% -24.35% -36.95% -
Total Cost 246,691 270,718 273,846 250,491 231,262 170,265 121,617 60.44%
-
Net Worth 206,850 174,730 121,117 101,645 71,764 50,954 82,594 84.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 206,850 174,730 121,117 101,645 71,764 50,954 82,594 84.72%
NOSH 369,375 336,020 310,557 308,016 256,300 169,849 101,968 136.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.83% 21.89% 19.70% 20.18% 17.52% 18.34% 18.58% -
ROE 34.65% 42.66% 54.29% 58.78% 61.36% 65.63% 27.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 86.55 103.14 109.81 101.89 109.39 122.76 146.48 -29.65%
EPS 19.40 22.18 21.17 19.40 17.18 19.69 22.07 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.39 0.33 0.28 0.30 0.81 -21.86%
Adjusted Per Share Value based on latest NOSH - 308,016
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.67 66.86 65.79 60.55 54.09 40.23 28.82 66.28%
EPS 13.83 14.38 12.68 11.53 8.50 6.45 4.34 117.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.3371 0.2337 0.1961 0.1385 0.0983 0.1593 84.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.22 1.38 1.26 1.34 1.35 1.47 1.21 -
P/RPS 1.41 1.34 1.15 1.32 1.23 1.20 0.83 42.51%
P/EPS 6.29 6.22 5.95 6.91 7.86 7.47 5.48 9.65%
EY 15.90 16.07 16.80 14.47 12.73 13.39 18.24 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.65 3.23 4.06 4.82 4.90 1.49 28.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 -
Price 0.905 1.42 1.42 1.38 1.50 1.67 1.53 -
P/RPS 1.05 1.38 1.29 1.35 1.37 1.36 1.04 0.64%
P/EPS 4.66 6.40 6.71 7.11 8.73 8.48 6.93 -23.30%
EY 21.44 15.62 14.91 14.06 11.45 11.79 14.42 30.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.73 3.64 4.18 5.36 5.57 1.89 -9.79%

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