[HOHUP] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 22.24%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 233,992 142,188 324,300 351,852 329,664 93,112 57,708 26.26%
PBT 44,768 56,536 81,284 89,996 45,304 3,344 -9,816 -
Tax -11,500 -8,380 -6,000 -9,992 0 0 0 -
NP 33,268 48,156 75,284 80,004 45,304 3,344 -9,816 -
-
NP to SH 34,576 49,596 76,324 80,376 45,248 1,500 -10,476 -
-
Tax Rate 25.69% 14.82% 7.38% 11.10% 0.00% 0.00% - -
Total Cost 200,724 94,032 249,016 271,848 284,360 89,768 67,524 19.90%
-
Net Worth 344,880 307,393 249,787 174,730 50,954 -50,675 -41,781 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 344,880 307,393 249,787 174,730 50,954 -50,675 -41,781 -
NOSH 374,870 374,870 346,927 336,020 169,849 101,351 101,906 24.23%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.22% 33.87% 23.21% 22.74% 13.74% 3.59% -17.01% -
ROE 10.03% 16.13% 30.56% 46.00% 88.80% 0.00% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.42 37.93 93.48 104.71 194.09 91.87 56.63 1.63%
EPS 9.24 13.24 22.00 23.92 26.64 1.48 -10.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.82 0.72 0.52 0.30 -0.50 -0.41 -
Adjusted Per Share Value based on latest NOSH - 336,020
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.14 27.43 62.57 67.88 63.60 17.96 11.13 26.26%
EPS 6.67 9.57 14.72 15.51 8.73 0.29 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6654 0.593 0.4819 0.3371 0.0983 -0.0978 -0.0806 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.44 0.775 0.895 1.38 1.47 0.625 0.49 -
P/RPS 0.70 2.04 0.96 1.32 0.76 0.68 0.87 -3.55%
P/EPS 4.77 5.86 4.07 5.77 5.52 42.23 -4.77 -
EY 20.96 17.07 24.58 17.33 18.12 2.37 -20.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.95 1.24 2.65 4.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 19/05/17 23/05/16 19/05/15 24/04/14 23/05/13 04/05/12 -
Price 0.415 0.905 0.84 1.42 1.67 0.805 0.45 -
P/RPS 0.66 2.39 0.90 1.36 0.86 0.88 0.79 -2.95%
P/EPS 4.50 6.84 3.82 5.94 6.27 54.39 -4.38 -
EY 22.23 14.62 26.19 16.85 15.95 1.84 -22.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.10 1.17 2.73 5.57 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