[HOHUP] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -11.96%
YoY- -45.86%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 281,762 266,320 211,973 148,833 265,510 283,262 354,656 -3.75%
PBT 76,409 51,201 38,116 47,152 83,017 74,789 70,032 1.46%
Tax -18,662 -15,966 -10,337 -8,013 -7,370 -6,506 -7,600 16.13%
NP 57,746 35,234 27,778 39,138 75,646 68,282 62,432 -1.29%
-
NP to SH 55,052 35,244 27,876 40,890 75,521 68,773 62,449 -2.07%
-
Tax Rate 24.42% 31.18% 27.12% 16.99% 8.88% 8.70% 10.85% -
Total Cost 224,016 231,085 184,194 109,694 189,864 214,980 292,224 -4.32%
-
Net Worth 470,117 389,885 356,126 326,137 285,643 205,225 80,964 34.03%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 470,117 389,885 356,126 326,137 285,643 205,225 80,964 34.03%
NOSH 412,383 374,894 374,870 374,870 348,345 342,042 245,348 9.03%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.49% 13.23% 13.10% 26.30% 28.49% 24.11% 17.60% -
ROE 11.71% 9.04% 7.83% 12.54% 26.44% 33.51% 77.13% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 68.33 71.04 56.55 39.70 76.22 82.82 144.55 -11.72%
EPS 13.35 9.40 7.44 10.91 21.68 20.11 25.45 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.04 0.95 0.87 0.82 0.60 0.33 22.92%
Adjusted Per Share Value based on latest NOSH - 374,870
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 54.36 51.38 40.90 28.71 51.22 54.65 68.42 -3.75%
EPS 10.62 6.80 5.38 7.89 14.57 13.27 12.05 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.7522 0.6871 0.6292 0.5511 0.3959 0.1562 34.03%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.395 0.48 0.43 0.67 0.805 0.895 1.34 -
P/RPS 0.58 0.68 0.76 1.69 1.06 1.08 0.93 -7.56%
P/EPS 2.96 5.11 5.78 6.14 3.71 4.45 5.26 -9.12%
EY 33.80 19.59 17.29 16.28 26.93 22.47 19.00 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.45 0.77 0.98 1.49 4.06 -33.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 28/11/19 29/11/18 24/11/17 25/11/16 18/11/15 27/11/14 -
Price 0.425 0.53 0.33 0.635 0.75 1.10 1.38 -
P/RPS 0.62 0.75 0.58 1.60 0.98 1.33 0.95 -6.85%
P/EPS 3.18 5.64 4.44 5.82 3.46 5.47 5.42 -8.49%
EY 31.41 17.74 22.53 17.18 28.91 18.28 18.44 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.35 0.73 0.91 1.83 4.18 -33.21%

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