[HOHUP] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.12%
YoY- 7.8%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 184,241 195,839 241,367 285,233 277,539 291,658 298,546 -27.53%
PBT 61,300 71,830 78,017 92,932 92,300 84,583 86,761 -20.68%
Tax -13,471 -13,540 -12,945 -17,135 -16,489 -15,489 -16,487 -12.61%
NP 47,829 58,290 65,072 75,797 75,811 69,094 70,274 -22.64%
-
NP to SH 49,638 59,108 65,790 75,994 76,084 69,921 70,934 -21.19%
-
Tax Rate 21.98% 18.85% 16.59% 18.44% 17.86% 18.31% 19.00% -
Total Cost 136,412 137,549 176,295 209,436 201,728 222,564 228,272 -29.07%
-
Net Worth 318,639 307,393 277,419 286,866 268,273 249,787 228,995 24.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 318,639 307,393 277,419 286,866 268,273 249,787 228,995 24.66%
NOSH 374,870 374,870 351,164 349,837 348,407 346,927 346,962 5.29%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.96% 29.76% 26.96% 26.57% 27.32% 23.69% 23.54% -
ROE 15.58% 19.23% 23.71% 26.49% 28.36% 27.99% 30.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.15 52.24 68.73 81.53 79.66 84.07 86.05 -31.18%
EPS 13.24 15.77 18.73 21.72 21.84 20.15 20.44 -25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.79 0.82 0.77 0.72 0.66 18.39%
Adjusted Per Share Value based on latest NOSH - 349,837
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.54 37.78 46.57 55.03 53.54 56.27 57.60 -27.54%
EPS 9.58 11.40 12.69 14.66 14.68 13.49 13.69 -21.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.593 0.5352 0.5534 0.5176 0.4819 0.4418 24.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.79 0.775 0.82 0.805 0.80 0.895 1.06 -
P/RPS 1.61 1.48 1.19 0.99 1.00 1.06 1.23 19.67%
P/EPS 5.97 4.92 4.38 3.71 3.66 4.44 5.18 9.93%
EY 16.76 20.35 22.85 26.98 27.30 22.52 19.29 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.04 0.98 1.04 1.24 1.61 -30.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 -
Price 0.725 0.905 0.815 0.75 0.845 0.84 0.82 -
P/RPS 1.48 1.73 1.19 0.92 1.06 1.00 0.95 34.42%
P/EPS 5.48 5.74 4.35 3.45 3.87 4.17 4.01 23.17%
EY 18.26 17.42 22.99 28.96 25.84 23.99 24.93 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.10 1.03 0.91 1.10 1.17 1.24 -22.27%

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