[HOHUP] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 341,024 149,363 39,976 29,998 65,123 80,149 91,183 24.57%
PBT 80,083 20,248 -16,707 -10,615 -16,093 -33,387 -55,919 -
Tax -12,905 7,487 4,949 -201 2,451 -1,309 -244 93.68%
NP 67,178 27,735 -11,758 -10,816 -13,642 -34,696 -56,163 -
-
NP to SH 65,750 22,495 -12,108 -10,346 -13,606 34,519 -56,074 -
-
Tax Rate 16.11% -36.98% - - - - - -
Total Cost 273,846 121,628 51,734 40,814 78,765 114,845 147,346 10.87%
-
Net Worth 102,090 82,634 -52,028 -39,776 -30,828 -15,222 18,358 33.08%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 102,090 82,634 -52,028 -39,776 -30,828 -15,222 18,358 33.08%
NOSH 261,769 102,018 102,016 101,991 106,303 101,483 101,991 17.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.70% 18.57% -29.41% -36.06% -20.95% -43.29% -61.59% -
ROE 64.40% 27.22% 0.00% 0.00% 0.00% 0.00% -305.44% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 130.28 146.41 39.19 29.41 61.26 78.98 89.40 6.47%
EPS 25.11 22.05 -11.87 -10.14 -13.20 -33.84 -55.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.81 -0.51 -0.39 -0.29 -0.15 0.18 13.74%
Adjusted Per Share Value based on latest NOSH - 102,049
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 65.80 28.82 7.71 5.79 12.57 15.46 17.59 24.58%
EPS 12.69 4.34 -2.34 -2.00 -2.63 6.66 -10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.1594 -0.1004 -0.0768 -0.0595 -0.0294 0.0354 33.10%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.26 1.21 0.69 0.58 0.61 0.88 0.30 -
P/RPS 0.97 0.83 1.76 1.97 1.00 1.11 0.34 19.08%
P/EPS 5.02 5.49 -5.81 -5.72 -4.77 2.59 -0.55 -
EY 19.93 18.22 -17.20 -17.49 -20.98 38.65 -183.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 1.49 0.00 0.00 0.00 0.00 1.67 11.61%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 25/02/13 28/02/12 25/02/11 25/02/10 27/02/09 -
Price 1.42 1.53 0.655 0.47 0.50 1.00 0.36 -
P/RPS 1.09 1.05 1.67 1.60 0.82 1.27 0.40 18.17%
P/EPS 5.65 6.94 -5.52 -4.63 -3.91 2.94 -0.65 -
EY 17.69 14.41 -18.12 -21.58 -25.60 34.01 -152.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 1.89 0.00 0.00 0.00 0.00 2.00 10.49%

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