[HOHUP] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 59.17%
YoY- 91.29%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 377,847 414,640 404,205 366,265 300,715 244,697 243,819 33.80%
PBT 94,531 100,804 91,980 75,625 47,710 31,657 33,606 98.89%
Tax -23,876 -24,560 -24,413 -21,854 -15,618 -10,056 -10,579 71.80%
NP 70,655 76,244 67,567 53,771 32,092 21,601 23,027 110.72%
-
NP to SH 67,257 72,149 62,949 52,401 32,921 22,129 24,049 98.12%
-
Tax Rate 25.26% 24.36% 26.54% 28.90% 32.74% 31.77% 31.48% -
Total Cost 307,192 338,396 336,638 312,494 268,623 223,096 220,792 24.55%
-
Net Worth 470,117 457,746 449,498 433,003 389,885 374,890 368,971 17.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 470,117 457,746 449,498 433,003 389,885 374,890 368,971 17.47%
NOSH 412,383 412,383 412,383 412,383 374,894 374,894 374,894 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.70% 18.39% 16.72% 14.68% 10.67% 8.83% 9.44% -
ROE 14.31% 15.76% 14.00% 12.10% 8.44% 5.90% 6.52% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 91.63 100.55 98.02 88.82 80.21 65.27 65.04 25.59%
EPS 16.31 17.50 15.26 12.71 8.78 5.90 6.41 86.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.09 1.05 1.04 1.00 0.9842 10.26%
Adjusted Per Share Value based on latest NOSH - 412,383
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.90 79.99 77.98 70.66 58.02 47.21 47.04 33.81%
EPS 12.98 13.92 12.14 10.11 6.35 4.27 4.64 98.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.8831 0.8672 0.8354 0.7522 0.7233 0.7118 17.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.395 0.545 0.33 0.51 0.48 0.525 0.46 -
P/RPS 0.43 0.54 0.34 0.57 0.60 0.80 0.71 -28.35%
P/EPS 2.42 3.12 2.16 4.01 5.47 8.89 7.17 -51.42%
EY 41.29 32.10 46.26 24.92 18.29 11.24 13.95 105.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.30 0.49 0.46 0.53 0.47 -17.79%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 -
Price 0.425 0.475 0.58 0.54 0.53 0.525 0.65 -
P/RPS 0.46 0.47 0.59 0.61 0.66 0.80 1.00 -40.32%
P/EPS 2.61 2.71 3.80 4.25 6.04 8.89 10.13 -59.40%
EY 38.37 36.83 26.32 23.53 16.57 11.24 9.87 146.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.53 0.51 0.51 0.53 0.66 -31.93%

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