[HOHUP] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 106.63%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 94,899 110,157 68,989 128,593 149,601 170,947 39,932 15.51%
PBT 14,004 20,243 26,972 43,704 38,167 28,060 6,989 12.27%
Tax -4,236 -5,576 -4,607 -4,000 -3,999 299 0 -
NP 9,768 14,667 22,365 39,704 34,168 28,359 6,989 5.73%
-
NP to SH 10,176 15,442 23,223 39,427 34,278 28,356 6,825 6.88%
-
Tax Rate 30.25% 27.55% 17.08% 9.15% 10.48% -1.07% 0.00% -
Total Cost 85,131 95,490 46,624 88,889 115,433 142,588 32,943 17.13%
-
Net Worth 374,890 348,629 318,639 267,714 190,622 59,741 -44,887 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 374,890 348,629 318,639 267,714 190,622 59,741 -44,887 -
NOSH 374,894 374,870 374,870 347,680 340,397 213,363 102,017 24.21%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.29% 13.31% 32.42% 30.88% 22.84% 16.59% 17.50% -
ROE 2.71% 4.43% 7.29% 14.73% 17.98% 47.46% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.31 29.39 18.40 36.99 43.95 80.12 39.14 -7.00%
EPS 2.71 4.12 6.20 11.34 10.07 13.29 6.69 -13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.93 0.85 0.77 0.56 0.28 -0.44 -
Adjusted Per Share Value based on latest NOSH - 348,407
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.31 21.25 13.31 24.81 28.86 32.98 7.70 15.52%
EPS 1.96 2.98 4.48 7.61 6.61 5.47 1.32 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7233 0.6726 0.6147 0.5165 0.3678 0.1153 -0.0866 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.525 0.48 0.79 0.80 1.22 1.35 0.835 -
P/RPS 2.07 1.63 4.29 2.16 2.78 1.68 2.13 -0.47%
P/EPS 19.34 11.65 12.75 7.05 12.12 10.16 12.48 7.57%
EY 5.17 8.58 7.84 14.18 8.25 9.84 8.01 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.93 1.04 2.18 4.82 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 29/08/18 28/08/17 24/08/16 19/08/15 25/08/14 20/08/13 -
Price 0.525 0.45 0.725 0.845 0.905 1.50 1.38 -
P/RPS 2.07 1.53 3.94 2.28 2.06 1.87 3.53 -8.50%
P/EPS 19.34 10.92 11.70 7.45 8.99 11.29 20.63 -1.06%
EY 5.17 9.15 8.54 13.42 11.13 8.86 4.85 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.85 1.10 1.62 5.36 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