[HOHUP] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock

[HOHUP] HO HUP CONSTRUCTION COMPANY

Announcement Date

30-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- -23.35%

YoY- 63.77%

Quarter Report

HOHUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	41,432	128,767	86,796	100,884	143,274	94,899	110,157	-15.02%
YoY %	-67.82%	48.36%	-13.96%	-29.59%	50.98%	-13.85%	-	-
Horiz. %	37.61%	116.89%	78.79%	91.58%	130.06%	86.15%	100.00%	-
PBT	-37,580	-7,958	-21,439	825	39,183	14,004	20,243	-
YoY %	-372.23%	62.88%	-2,698.67%	-97.89%	179.80%	-30.82%	-	-
Horiz. %	-185.64%	-39.31%	-105.91%	4.08%	193.56%	69.18%	100.00%	-
Tax	528	668	369	-1,127	-6,942	-4,236	-5,576	-
YoY %	-20.96%	81.03%	132.74%	83.77%	-63.88%	24.03%	-	-
Horiz. %	-9.47%	-11.98%	-6.62%	20.21%	124.50%	75.97%	100.00%	-
NP	-37,052	-7,290	-21,070	-302	32,241	9,768	14,667	-
YoY %	-408.26%	65.40%	-6,876.82%	-100.94%	230.07%	-33.40%	-	-
Horiz. %	-252.62%	-49.70%	-143.66%	-2.06%	219.82%	66.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-37,690	-7,358	-20,308	689	29,924	10,176	15,442	-
YoY %	-412.23%	63.77%	-3,047.46%	-97.70%	194.06%	-34.10%	-	-
Horiz. %	-244.07%	-47.65%	-131.51%	4.46%	193.78%	65.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	136.61%	17.72%	30.25%	27.55%	-
YoY %	-	-	-	670.94%	-41.42%	9.80%	-	-
Horiz. %	-	-	-	495.86%	64.32%	109.80%	100.00%	-
Total Cost	78,484	136,057	107,866	101,186	111,033	85,131	95,490	-3.21%
YoY %	-42.32%	26.14%	6.60%	-8.87%	30.43%	-10.85%	-	-
Horiz. %	82.19%	142.48%	112.96%	105.97%	116.28%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,591	405,785	415,682	465,169	457,746	374,890	348,629	-2.43%
YoY %	-25.92%	-2.38%	-10.64%	1.62%	22.10%	7.53%	-	-
Horiz. %	86.22%	116.39%	119.23%	133.43%	131.30%	107.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	300,591	405,785	415,682	465,169	457,746	374,890	348,629	-2.43%
YoY %	-25.92%	-2.38%	-10.64%	1.62%	22.10%	7.53%	-	-
Horiz. %	86.22%	116.39%	119.23%	133.43%	131.30%	107.53%	100.00%	-
NOSH	518,260	494,860	494,860	494,860	412,383	374,894	374,870	5.54%
YoY %	4.73%	0.00%	0.00%	20.00%	10.00%	0.01%	-	-
Horiz. %	138.25%	132.01%	132.01%	132.01%	110.01%	100.01%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	-89.43%	-5.66%	-24.28%	-0.30%	22.50%	10.29%	13.31%	-
YoY %	-1,480.04%	76.69%	-7,993.33%	-101.33%	118.66%	-22.69%	-	-
Horiz. %	-671.90%	-42.52%	-182.42%	-2.25%	169.05%	77.31%	100.00%	-
ROE	-12.54%	-1.81%	-4.89%	0.15%	6.54%	2.71%	4.43%	-
YoY %	-592.82%	62.99%	-3,360.00%	-97.71%	141.33%	-38.83%	-	-
Horiz. %	-283.07%	-40.86%	-110.38%	3.39%	147.63%	61.17%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	7.99	26.02	17.54	20.39	34.74	25.31	29.39	-19.49%
YoY %	-69.29%	48.35%	-13.98%	-41.31%	37.26%	-13.88%	-	-
Horiz. %	27.19%	88.53%	59.68%	69.38%	118.20%	86.12%	100.00%	-
EPS	-7.27	-1.49	-4.10	-0.14	7.26	2.71	4.12	-
YoY %	-387.92%	63.66%	-2,828.57%	-101.93%	167.90%	-34.22%	-	-
Horiz. %	-176.46%	-36.17%	-99.51%	-3.40%	176.21%	65.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.58	0.82	0.84	0.94	1.11	1.00	0.93	-7.56%
YoY %	-29.27%	-2.38%	-10.64%	-15.32%	11.00%	7.53%	-	-
Horiz. %	62.37%	88.17%	90.32%	101.08%	119.35%	107.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 494,860
RPS	7.99	24.84	16.75	19.46	27.64	18.31	21.25	-15.03%
YoY %	-67.83%	48.30%	-13.93%	-29.59%	50.96%	-13.84%	-	-
Horiz. %	37.60%	116.89%	78.82%	91.58%	130.07%	86.16%	100.00%	-
EPS	-7.27	-1.42	-3.92	0.13	5.77	1.96	2.98	-
YoY %	-411.97%	63.78%	-3,115.38%	-97.75%	194.39%	-34.23%	-	-
Horiz. %	-243.96%	-47.65%	-131.54%	4.36%	193.62%	65.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5799	0.7829	0.802	0.8974	0.8831	0.7233	0.6726	-2.43%
YoY %	-25.93%	-2.38%	-10.63%	1.62%	22.09%	7.54%	-	-
Horiz. %	86.22%	116.40%	119.24%	133.42%	131.30%	107.54%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.135	0.275	0.255	0.405	0.545	0.525	0.48	-
P/RPS	1.69	1.06	1.45	1.99	1.57	2.07	1.63	0.60%
YoY %	59.43%	-26.90%	-27.14%	26.75%	-24.15%	26.99%	-	-
Horiz. %	103.68%	65.03%	88.96%	122.09%	96.32%	126.99%	100.00%	-
P/EPS	-1.86	-18.50	-6.21	290.88	7.51	19.34	11.65	-
YoY %	89.95%	-197.91%	-102.13%	3,773.24%	-61.17%	66.01%	-	-
Horiz. %	-15.97%	-158.80%	-53.30%	2,496.82%	64.46%	166.01%	100.00%	-
EY	-53.87	-5.41	-16.09	0.34	13.31	5.17	8.58	-
YoY %	-895.75%	66.38%	-4,832.35%	-97.45%	157.45%	-39.74%	-	-
Horiz. %	-627.86%	-63.05%	-187.53%	3.96%	155.13%	60.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.34	0.30	0.43	0.49	0.53	0.52	-12.70%
YoY %	-32.35%	13.33%	-30.23%	-12.24%	-7.55%	1.92%	-	-
Horiz. %	44.23%	65.38%	57.69%	82.69%	94.23%	101.92%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	30/08/23	29/08/22	23/08/21	26/08/20	26/08/19	29/08/18	-
Price	0.15	0.29	0.275	0.41	0.475	0.525	0.45	-
P/RPS	1.88	1.11	1.57	2.01	1.37	2.07	1.53	3.48%
YoY %	69.37%	-29.30%	-21.89%	46.72%	-33.82%	35.29%	-	-
Horiz. %	122.88%	72.55%	102.61%	131.37%	89.54%	135.29%	100.00%	-
P/EPS	-2.06	-19.50	-6.70	294.47	6.55	19.34	10.92	-
YoY %	89.44%	-191.04%	-102.28%	4,395.73%	-66.13%	77.11%	-	-
Horiz. %	-18.86%	-178.57%	-61.36%	2,696.61%	59.98%	177.11%	100.00%	-
EY	-48.48	-5.13	-14.92	0.34	15.28	5.17	9.15	-
YoY %	-845.03%	65.62%	-4,488.24%	-97.77%	195.55%	-43.50%	-	-
Horiz. %	-529.84%	-56.07%	-163.06%	3.72%	166.99%	56.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.35	0.33	0.44	0.43	0.53	0.48	-9.70%
YoY %	-25.71%	6.06%	-25.00%	2.33%	-18.87%	10.42%	-	-
Horiz. %	54.17%	72.92%	68.75%	91.67%	89.58%	110.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos