[HOHUP] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -24.37%
YoY- -2.93%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 231,636 249,790 256,230 292,180 377,847 414,640 404,205 -30.98%
PBT 22,562 41,600 63,275 79,958 94,531 100,804 91,980 -60.78%
Tax -17,168 -22,703 -24,590 -28,518 -23,876 -24,560 -24,413 -20.90%
NP 5,394 18,897 38,685 51,440 70,655 76,244 67,567 -81.43%
-
NP to SH 9,365 20,251 40,037 50,864 67,257 72,149 62,949 -71.89%
-
Tax Rate 76.09% 54.57% 38.86% 35.67% 25.26% 24.36% 26.54% -
Total Cost 226,242 230,893 217,545 240,740 307,192 338,396 336,638 -23.25%
-
Net Worth 465,169 465,169 470,117 437,127 470,117 457,746 449,498 2.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 465,169 465,169 470,117 437,127 470,117 457,746 449,498 2.30%
NOSH 494,860 494,860 494,860 412,383 412,383 412,383 412,383 12.91%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.33% 7.57% 15.10% 17.61% 18.70% 18.39% 16.72% -
ROE 2.01% 4.35% 8.52% 11.64% 14.31% 15.76% 14.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 46.81 50.48 51.78 70.85 91.63 100.55 98.02 -38.87%
EPS 1.89 4.09 8.09 12.33 16.31 17.50 15.26 -75.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.95 1.06 1.14 1.11 1.09 -9.39%
Adjusted Per Share Value based on latest NOSH - 412,383
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 44.69 48.19 49.43 56.37 72.90 79.99 77.98 -30.98%
EPS 1.81 3.91 7.72 9.81 12.98 13.92 12.14 -71.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 0.8974 0.907 0.8433 0.907 0.8831 0.8672 2.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.385 0.405 0.435 0.465 0.395 0.545 0.33 -
P/RPS 0.82 0.80 0.84 0.66 0.43 0.54 0.34 79.74%
P/EPS 20.34 9.90 5.38 3.77 2.42 3.12 2.16 345.32%
EY 4.92 10.10 18.60 26.53 41.29 32.10 46.26 -77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.46 0.44 0.35 0.49 0.30 23.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 23/08/21 28/05/21 24/02/21 20/11/20 26/08/20 28/05/20 -
Price 0.315 0.41 0.445 0.44 0.425 0.475 0.58 -
P/RPS 0.67 0.81 0.86 0.62 0.46 0.47 0.59 8.83%
P/EPS 16.65 10.02 5.50 3.57 2.61 2.71 3.80 167.52%
EY 6.01 9.98 18.18 28.03 38.37 36.83 26.32 -62.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.47 0.42 0.37 0.43 0.53 -25.59%

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