[HOHUP] YoY Cumulative 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- -20968.75%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 170,947 39,932 20,229 13,430 8,839 30,502 30,305 33.40%
PBT 28,060 6,989 -14,512 -6,917 -8,322 -7,790 6,028 29.20%
Tax 299 0 2,286 0 0 -1,414 -5,597 -
NP 28,359 6,989 -12,226 -6,917 -8,322 -9,204 431 100.86%
-
NP to SH 28,356 6,825 -11,617 -6,678 -8,310 -9,105 340 108.95%
-
Tax Rate -1.07% 0.00% - - - - 92.85% -
Total Cost 142,588 32,943 32,455 20,347 17,161 39,706 29,874 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 47.46% 0.00% 0.00% 0.00% 0.00% -99.22% 0.44% -
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 80.12 39.14 19.83 13.64 8.71 29.92 29.41 18.17%
EPS 13.29 6.69 -11.39 -6.78 -8.19 -8.93 0.33 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 32.98 7.70 3.90 2.59 1.71 5.88 5.85 33.39%
EPS 5.47 1.32 -2.24 -1.29 -1.60 -1.76 0.07 106.69%
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 1.68 2.13 3.73 6.01 5.74 2.01 1.90 -2.02%
P/EPS 10.16 12.48 -6.50 -12.09 -6.11 -6.72 169.70 -37.44%
EY 9.84 8.01 -15.39 -8.27 -16.38 -14.88 0.59 59.80%
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 1.87 3.53 3.48 5.50 5.97 1.94 1.46 4.20%
P/EPS 11.29 20.63 -6.06 -11.06 -6.35 -6.49 130.30 -33.46%
EY 8.86 4.85 -16.51 -9.04 -15.75 -15.40 0.77 50.22%
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