[HOHUP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -343.57%
YoY- -73.96%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 149,601 170,947 39,932 20,229 13,430 8,839 30,502 30.33%
PBT 38,167 28,060 6,989 -14,512 -6,917 -8,322 -7,790 -
Tax -3,999 299 0 2,286 0 0 -1,414 18.90%
NP 34,168 28,359 6,989 -12,226 -6,917 -8,322 -9,204 -
-
NP to SH 34,278 28,356 6,825 -11,617 -6,678 -8,310 -9,105 -
-
Tax Rate 10.48% -1.07% 0.00% - - - - -
Total Cost 115,433 142,588 32,943 32,455 20,347 17,161 39,706 19.45%
-
Net Worth 190,622 59,741 -44,887 -50,996 -34,473 -23,336 9,176 65.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 190,622 59,741 -44,887 -50,996 -34,473 -23,336 9,176 65.76%
NOSH 340,397 213,363 102,017 101,992 98,495 101,465 101,959 22.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.84% 16.59% 17.50% -60.44% -51.50% -94.15% -30.18% -
ROE 17.98% 47.46% 0.00% 0.00% 0.00% 0.00% -99.22% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.95 80.12 39.14 19.83 13.64 8.71 29.92 6.61%
EPS 10.07 13.29 6.69 -11.39 -6.78 -8.19 -8.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.28 -0.44 -0.50 -0.35 -0.23 0.09 35.60%
Adjusted Per Share Value based on latest NOSH - 102,029
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.86 32.98 7.70 3.90 2.59 1.71 5.88 30.34%
EPS 6.61 5.47 1.32 -2.24 -1.29 -1.60 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.1153 -0.0866 -0.0984 -0.0665 -0.045 0.0177 65.77%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.22 1.35 0.835 0.74 0.82 0.50 0.60 -
P/RPS 2.78 1.68 2.13 3.73 6.01 5.74 2.01 5.55%
P/EPS 12.12 10.16 12.48 -6.50 -12.09 -6.11 -6.72 -
EY 8.25 9.84 8.01 -15.39 -8.27 -16.38 -14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 4.82 0.00 0.00 0.00 0.00 6.67 -16.99%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 25/08/14 20/08/13 29/08/12 25/08/11 24/08/10 25/08/09 -
Price 0.905 1.50 1.38 0.69 0.75 0.52 0.58 -
P/RPS 2.06 1.87 3.53 3.48 5.50 5.97 1.94 1.00%
P/EPS 8.99 11.29 20.63 -6.06 -11.06 -6.35 -6.49 -
EY 11.13 8.86 4.85 -16.51 -9.04 -15.75 -15.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 5.36 0.00 0.00 0.00 0.00 6.44 -20.53%

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