[HOHUP] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -53.76%
YoY- -86.08%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 180,881 187,879 194,969 231,636 249,790 256,230 292,180 -27.42%
PBT -44,828 -41,897 -22,563 22,562 41,600 63,275 79,958 -
Tax -4,512 -5,224 -6,008 -17,168 -22,703 -24,590 -28,518 -70.84%
NP -49,340 -47,121 -28,571 5,394 18,897 38,685 51,440 -
-
NP to SH -41,494 -37,881 -21,874 9,365 20,251 40,037 50,864 -
-
Tax Rate - - - 76.09% 54.57% 38.86% 35.67% -
Total Cost 230,221 235,000 223,540 226,242 230,893 217,545 240,740 -2.94%
-
Net Worth 415,682 425,580 424,352 465,169 465,169 470,117 437,127 -3.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 415,682 425,580 424,352 465,169 465,169 470,117 437,127 -3.30%
NOSH 494,860 494,860 494,860 494,860 494,860 494,860 412,383 12.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -27.28% -25.08% -14.65% 2.33% 7.57% 15.10% 17.61% -
ROE -9.98% -8.90% -5.15% 2.01% 4.35% 8.52% 11.64% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.55 37.97 40.43 46.81 50.48 51.78 70.85 -35.75%
EPS -8.38 -7.65 -4.54 1.89 4.09 8.09 12.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.88 0.94 0.94 0.95 1.06 -14.40%
Adjusted Per Share Value based on latest NOSH - 494,860
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 34.90 36.25 37.61 44.69 48.19 49.43 56.37 -27.42%
EPS -8.01 -7.31 -4.22 1.81 3.91 7.72 9.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.802 0.8211 0.8187 0.8974 0.8974 0.907 0.8433 -3.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.255 0.315 0.305 0.385 0.405 0.435 0.465 -
P/RPS 0.70 0.83 0.75 0.82 0.80 0.84 0.66 4.01%
P/EPS -3.04 -4.12 -6.72 20.34 9.90 5.38 3.77 -
EY -32.88 -24.30 -14.87 4.92 10.10 18.60 26.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.35 0.41 0.43 0.46 0.44 -22.58%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 04/03/22 26/11/21 23/08/21 28/05/21 24/02/21 -
Price 0.275 0.30 0.32 0.315 0.41 0.445 0.44 -
P/RPS 0.75 0.79 0.79 0.67 0.81 0.86 0.62 13.57%
P/EPS -3.28 -3.92 -7.05 16.65 10.02 5.50 3.57 -
EY -30.49 -25.52 -14.18 6.01 9.98 18.18 28.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.34 0.44 0.47 0.42 -14.88%

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