[HOHUP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -10534.38%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 341,894 79,864 40,458 26,860 17,678 61,004 60,610 33.40%
PBT 56,120 13,978 -29,024 -13,834 -16,644 -15,580 12,056 29.20%
Tax 598 0 4,572 0 0 -2,828 -11,194 -
NP 56,718 13,978 -24,452 -13,834 -16,644 -18,408 862 100.86%
-
NP to SH 56,712 13,650 -23,234 -13,356 -16,620 -18,210 680 108.95%
-
Tax Rate -1.07% 0.00% - - - - 92.85% -
Total Cost 285,176 65,886 64,910 40,694 34,322 79,412 59,748 29.74%
-
Net Worth 59,741 -44,887 -50,996 -34,473 -23,336 9,176 78,148 -4.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 59,741 -44,887 -50,996 -34,473 -23,336 9,176 78,148 -4.37%
NOSH 213,363 102,017 101,992 98,495 101,465 101,959 103,030 12.89%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.59% 17.50% -60.44% -51.50% -94.15% -30.18% 1.42% -
ROE 94.93% 0.00% 0.00% 0.00% 0.00% -198.44% 0.87% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 160.24 78.28 39.67 27.27 17.42 59.83 58.83 18.16%
EPS 26.58 13.38 -22.78 -13.56 -16.38 -17.86 0.66 85.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 -0.44 -0.50 -0.35 -0.23 0.09 0.7585 -15.29%
Adjusted Per Share Value based on latest NOSH - 98,821
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.96 15.41 7.81 5.18 3.41 11.77 11.69 33.40%
EPS 10.94 2.63 -4.48 -2.58 -3.21 -3.51 0.13 109.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 -0.0866 -0.0984 -0.0665 -0.045 0.0177 0.1508 -4.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.35 0.835 0.74 0.82 0.50 0.60 0.56 -
P/RPS 0.84 1.07 1.87 3.01 2.87 1.00 0.95 -2.02%
P/EPS 5.08 6.24 -3.25 -6.05 -3.05 -3.36 84.85 -37.44%
EY 19.69 16.02 -30.78 -16.54 -32.76 -29.77 1.18 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 0.00 0.00 0.00 0.00 6.67 0.74 36.63%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 20/08/13 29/08/12 25/08/11 24/08/10 25/08/09 28/08/08 -
Price 1.50 1.38 0.69 0.75 0.52 0.58 0.43 -
P/RPS 0.94 1.76 1.74 2.75 2.98 0.97 0.73 4.30%
P/EPS 5.64 10.31 -3.03 -5.53 -3.17 -3.25 65.15 -33.47%
EY 17.72 9.70 -33.01 -18.08 -31.50 -30.79 1.53 50.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 0.00 0.00 0.00 0.00 6.44 0.57 45.25%

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