[HOHUP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 6.07%
YoY- -1517.94%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 169,554 154,560 176,741 186,041 190,226 248,127 233,546 -19.17%
PBT -57,700 -20,259 -15,303 -21,840 -23,543 -15,364 -12,447 177.24%
Tax -290 -416 -2,253 11,191 14,674 13,400 14,212 -
NP -57,990 -20,675 -17,556 -10,649 -8,869 -1,964 1,765 -
-
NP to SH -57,990 -20,675 -17,556 -21,017 -22,376 -15,471 -11,742 189.16%
-
Tax Rate - - - - - - - -
Total Cost 227,544 175,235 194,297 196,690 199,095 250,091 231,781 -1.21%
-
Net Worth 156,102 198,030 204,629 211,562 214,744 219,126 222,599 -21.01%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - 1,799 1,799 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 156,102 198,030 204,629 211,562 214,744 219,126 222,599 -21.01%
NOSH 60,039 60,009 60,008 59,932 59,984 60,034 59,999 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -34.20% -13.38% -9.93% -5.72% -4.66% -0.79% 0.76% -
ROE -37.15% -10.44% -8.58% -9.93% -10.42% -7.06% -5.27% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 282.40 257.56 294.53 310.42 317.13 413.31 389.24 -19.21%
EPS -96.59 -34.45 -29.26 -35.07 -37.30 -25.77 -19.57 189.04%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.60 3.30 3.41 3.53 3.58 3.65 3.71 -21.05%
Adjusted Per Share Value based on latest NOSH - 59,932
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.71 29.82 34.10 35.89 36.70 47.87 45.06 -19.18%
EPS -11.19 -3.99 -3.39 -4.05 -4.32 -2.98 -2.27 188.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
NAPS 0.3012 0.3821 0.3948 0.4082 0.4143 0.4228 0.4295 -21.01%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.30 1.51 1.82 2.00 1.60 1.18 1.34 -
P/RPS 0.46 0.59 0.62 0.64 0.50 0.29 0.34 22.25%
P/EPS -1.35 -4.38 -6.22 -5.70 -4.29 -4.58 -6.85 -66.03%
EY -74.30 -22.82 -16.07 -17.53 -23.31 -21.84 -14.60 194.98%
DY 0.00 0.00 0.00 0.00 0.00 2.54 2.24 -
P/NAPS 0.50 0.46 0.53 0.57 0.45 0.32 0.36 24.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 22/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 -
Price 1.43 1.46 1.64 1.99 1.93 1.86 1.37 -
P/RPS 0.51 0.57 0.56 0.64 0.61 0.45 0.35 28.44%
P/EPS -1.48 -4.24 -5.61 -5.67 -5.17 -7.22 -7.00 -64.40%
EY -67.54 -23.60 -17.84 -17.62 -19.33 -13.85 -14.28 180.96%
DY 0.00 0.00 0.00 0.00 0.00 1.61 2.19 -
P/NAPS 0.55 0.44 0.48 0.56 0.54 0.51 0.37 30.15%

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