[HOHUP] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 88.59%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,982 174,108 159,321 212,711 171,860 190,226 349,703 -20.68%
PBT -33,824 6,091 -34,766 -252 -61,554 -21,971 8,357 -
Tax -1,324 -3,476 1,615 -6,434 2,953 21,971 -4,549 -18.58%
NP -35,148 2,615 -33,151 -6,686 -58,601 0 3,808 -
-
NP to SH -35,101 3,879 -33,151 -6,686 -58,601 -20,802 3,808 -
-
Tax Rate - 57.07% - - - - 54.43% -
Total Cost 122,130 171,493 192,472 219,397 230,461 190,226 345,895 -15.92%
-
Net Worth 121,418 154,019 142,155 155,338 162,560 214,800 235,676 -10.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 1,799 -
Div Payout % - - - - - - 47.24% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 121,418 154,019 142,155 155,338 162,560 214,800 235,676 -10.46%
NOSH 102,032 100,666 94,770 59,745 59,985 60,000 59,968 9.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -40.41% 1.50% -20.81% -3.14% -34.10% 0.00% 1.09% -
ROE -28.91% 2.52% -23.32% -4.30% -36.05% -9.68% 1.62% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 85.25 172.95 168.11 356.03 286.50 317.04 583.14 -27.40%
EPS -34.41 3.80 -33.50 -11.10 -97.70 -34.67 6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.19 1.53 1.50 2.60 2.71 3.58 3.93 -18.04%
Adjusted Per Share Value based on latest NOSH - 61,800
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.78 33.59 30.74 41.04 33.16 36.70 67.47 -20.69%
EPS -6.77 0.75 -6.40 -1.29 -11.31 -4.01 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2342 0.2971 0.2743 0.2997 0.3136 0.4144 0.4547 -10.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.56 0.40 1.06 3.04 1.30 1.60 2.23 -
P/RPS 0.66 0.23 0.63 0.85 0.45 0.50 0.38 9.63%
P/EPS -1.63 10.38 -3.03 -27.17 -1.33 -4.61 35.12 -
EY -61.43 9.63 -33.00 -3.68 -75.15 -21.67 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.47 0.26 0.71 1.17 0.48 0.45 0.57 -3.16%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 25/02/04 28/02/03 28/02/02 23/02/01 -
Price 0.66 0.49 0.90 2.29 1.43 1.93 1.84 -
P/RPS 0.77 0.28 0.54 0.64 0.50 0.61 0.32 15.75%
P/EPS -1.92 12.72 -2.57 -20.46 -1.46 -5.57 28.98 -
EY -52.12 7.86 -38.87 -4.89 -68.32 -17.96 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.55 0.32 0.60 0.88 0.53 0.54 0.47 2.65%

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