[HOHUP] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -9.74%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 201,037 281,762 266,320 211,973 148,833 265,510 283,262 -5.54%
PBT -118 76,409 51,201 38,116 47,152 83,017 74,789 -
Tax -3,529 -18,662 -15,966 -10,337 -8,013 -7,370 -6,506 -9.68%
NP -3,648 57,746 35,234 27,778 39,138 75,646 68,282 -
-
NP to SH -280 55,052 35,244 27,876 40,890 75,521 68,773 -
-
Tax Rate - 24.42% 31.18% 27.12% 16.99% 8.88% 8.70% -
Total Cost 204,685 224,016 231,085 184,194 109,694 189,864 214,980 -0.81%
-
Net Worth 465,169 470,117 389,885 356,126 326,137 285,643 205,225 14.59%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 465,169 470,117 389,885 356,126 326,137 285,643 205,225 14.59%
NOSH 494,860 412,383 374,894 374,870 374,870 348,345 342,042 6.34%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -1.81% 20.49% 13.23% 13.10% 26.30% 28.49% 24.11% -
ROE -0.06% 11.71% 9.04% 7.83% 12.54% 26.44% 33.51% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.63 68.33 71.04 56.55 39.70 76.22 82.82 -11.18%
EPS -0.05 13.35 9.40 7.44 10.91 21.68 20.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.14 1.04 0.95 0.87 0.82 0.60 7.76%
Adjusted Per Share Value based on latest NOSH - 374,870
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 38.79 54.36 51.38 40.90 28.71 51.22 54.65 -5.54%
EPS -0.05 10.62 6.80 5.38 7.89 14.57 13.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 0.907 0.7522 0.6871 0.6292 0.5511 0.3959 14.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.385 0.395 0.48 0.43 0.67 0.805 0.895 -
P/RPS 0.95 0.58 0.68 0.76 1.69 1.06 1.08 -2.11%
P/EPS -680.43 2.96 5.11 5.78 6.14 3.71 4.45 -
EY -0.15 33.80 19.59 17.29 16.28 26.93 22.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.46 0.45 0.77 0.98 1.49 -19.33%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 28/11/19 29/11/18 24/11/17 25/11/16 18/11/15 -
Price 0.315 0.425 0.53 0.33 0.635 0.75 1.10 -
P/RPS 0.78 0.62 0.75 0.58 1.60 0.98 1.33 -8.50%
P/EPS -556.72 3.18 5.64 4.44 5.82 3.46 5.47 -
EY -0.18 31.41 17.74 22.53 17.18 28.91 18.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.51 0.35 0.73 0.91 1.83 -24.44%

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