[HOHUP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 810.0%
YoY- 158.75%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 257,186 299,202 341,894 79,864 40,458 26,860 17,678 56.18%
PBT 87,408 76,334 56,120 13,978 -29,024 -13,834 -16,644 -
Tax -8,000 -7,998 598 0 4,572 0 0 -
NP 79,408 68,336 56,718 13,978 -24,452 -13,834 -16,644 -
-
NP to SH 78,854 68,556 56,712 13,650 -23,234 -13,356 -16,620 -
-
Tax Rate 9.15% 10.48% -1.07% 0.00% - - - -
Total Cost 177,778 230,866 285,176 65,886 64,910 40,694 34,322 31.50%
-
Net Worth 267,714 190,622 59,741 -44,887 -50,996 -34,473 -23,336 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 267,714 190,622 59,741 -44,887 -50,996 -34,473 -23,336 -
NOSH 347,680 340,397 213,363 102,017 101,992 98,495 101,465 22.76%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 30.88% 22.84% 16.59% 17.50% -60.44% -51.50% -94.15% -
ROE 29.45% 35.96% 94.93% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 73.97 87.90 160.24 78.28 39.67 27.27 17.42 27.22%
EPS 22.68 20.14 26.58 13.38 -22.78 -13.56 -16.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.56 0.28 -0.44 -0.50 -0.35 -0.23 -
Adjusted Per Share Value based on latest NOSH - 102,056
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.62 57.72 65.96 15.41 7.81 5.18 3.41 56.18%
EPS 15.21 13.23 10.94 2.63 -4.48 -2.58 -3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.3678 0.1153 -0.0866 -0.0984 -0.0665 -0.045 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.80 1.22 1.35 0.835 0.74 0.82 0.50 -
P/RPS 1.08 1.39 0.84 1.07 1.87 3.01 2.87 -15.01%
P/EPS 3.53 6.06 5.08 6.24 -3.25 -6.05 -3.05 -
EY 28.35 16.51 19.69 16.02 -30.78 -16.54 -32.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.18 4.82 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 19/08/15 25/08/14 20/08/13 29/08/12 25/08/11 24/08/10 -
Price 0.845 0.905 1.50 1.38 0.69 0.75 0.52 -
P/RPS 1.14 1.03 0.94 1.76 1.74 2.75 2.98 -14.78%
P/EPS 3.73 4.49 5.64 10.31 -3.03 -5.53 -3.17 -
EY 26.84 22.25 17.72 9.70 -33.01 -18.08 -31.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.62 5.36 0.00 0.00 0.00 0.00 -

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