[HOHUP] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 13.36%
YoY- 122.88%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 298,546 287,479 319,678 346,571 341,024 313,838 280,379 4.26%
PBT 86,761 83,651 90,189 91,256 80,083 61,560 41,331 63.72%
Tax -16,487 -12,085 -17,202 -15,403 -12,905 1,787 7,786 -
NP 70,274 71,566 72,987 75,853 67,178 63,347 49,117 26.88%
-
NP to SH 70,934 70,493 71,672 74,532 65,750 59,743 44,035 37.29%
-
Tax Rate 19.00% 14.45% 19.07% 16.88% 16.11% -2.90% -18.84% -
Total Cost 228,272 215,913 246,691 270,718 273,846 250,491 231,262 -0.86%
-
Net Worth 228,995 207,209 206,850 174,730 121,117 101,645 71,764 116.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 228,995 207,209 206,850 174,730 121,117 101,645 71,764 116.28%
NOSH 346,962 345,349 369,375 336,020 310,557 308,016 256,300 22.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.54% 24.89% 22.83% 21.89% 19.70% 20.18% 17.52% -
ROE 30.98% 34.02% 34.65% 42.66% 54.29% 58.78% 61.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 86.05 83.24 86.55 103.14 109.81 101.89 109.39 -14.74%
EPS 20.44 20.41 19.40 22.18 21.17 19.40 17.18 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.56 0.52 0.39 0.33 0.28 76.83%
Adjusted Per Share Value based on latest NOSH - 336,020
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.61 55.47 61.68 66.87 65.80 60.56 54.10 4.26%
EPS 13.69 13.60 13.83 14.38 12.69 11.53 8.50 37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.3998 0.3991 0.3371 0.2337 0.1961 0.1385 116.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.895 1.22 1.38 1.26 1.34 1.35 -
P/RPS 1.23 1.08 1.41 1.34 1.15 1.32 1.23 0.00%
P/EPS 5.18 4.38 6.29 6.22 5.95 6.91 7.86 -24.21%
EY 19.29 22.81 15.90 16.07 16.80 14.47 12.73 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.49 2.18 2.65 3.23 4.06 4.82 -51.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 -
Price 0.82 1.10 0.905 1.42 1.42 1.38 1.50 -
P/RPS 0.95 1.32 1.05 1.38 1.29 1.35 1.37 -21.60%
P/EPS 4.01 5.39 4.66 6.40 6.71 7.11 8.73 -40.38%
EY 24.93 18.56 21.44 15.62 14.91 14.06 11.45 67.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.83 1.62 2.73 3.64 4.18 5.36 -62.21%

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