[HOHUP] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 161.56%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,976 29,998 65,123 80,149 91,183 100,088 86,982 -12.14%
PBT -16,707 -10,615 -16,093 -33,387 -55,919 -45,803 -33,824 -11.08%
Tax 4,949 -201 2,451 -1,309 -244 -359 -1,324 -
NP -11,758 -10,816 -13,642 -34,696 -56,163 -46,162 -35,148 -16.66%
-
NP to SH -12,108 -10,346 -13,606 34,519 -56,074 -46,107 -35,101 -16.24%
-
Tax Rate - - - - - - - -
Total Cost 51,734 40,814 78,765 114,845 147,346 146,250 122,130 -13.32%
-
Net Worth -52,028 -39,776 -30,828 -15,222 18,358 75,474 121,418 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -52,028 -39,776 -30,828 -15,222 18,358 75,474 121,418 -
NOSH 102,016 101,991 106,303 101,483 101,991 101,993 102,032 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -29.41% -36.06% -20.95% -43.29% -61.59% -46.12% -40.41% -
ROE 0.00% 0.00% 0.00% 0.00% -305.44% -61.09% -28.91% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.19 29.41 61.26 78.98 89.40 98.13 85.25 -12.13%
EPS -11.87 -10.14 -13.20 -33.84 -55.54 -45.20 -34.41 -16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.39 -0.29 -0.15 0.18 0.74 1.19 -
Adjusted Per Share Value based on latest NOSH - 101,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.71 5.79 12.56 15.46 17.59 19.31 16.78 -12.14%
EPS -2.34 -2.00 -2.62 6.66 -10.82 -8.90 -6.77 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1004 -0.0767 -0.0595 -0.0294 0.0354 0.1456 0.2342 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.69 0.58 0.61 0.88 0.30 0.58 0.56 -
P/RPS 1.76 1.97 1.00 1.11 0.34 0.59 0.66 17.74%
P/EPS -5.81 -5.72 -4.77 2.59 -0.55 -1.28 -1.63 23.57%
EY -17.20 -17.49 -20.98 38.65 -183.26 -77.94 -61.43 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.67 0.78 0.47 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 25/02/11 25/02/10 27/02/09 02/06/08 28/02/07 -
Price 0.655 0.47 0.50 1.00 0.36 0.48 0.66 -
P/RPS 1.67 1.60 0.82 1.27 0.40 0.49 0.77 13.75%
P/EPS -5.52 -4.63 -3.91 2.94 -0.65 -1.06 -1.92 19.22%
EY -18.12 -21.58 -25.60 34.01 -152.72 -94.18 -52.12 -16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.00 0.65 0.55 -

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