[HOHUP] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 134.4%
YoY- 285.79%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 241,366 298,546 341,024 149,363 39,976 29,998 65,123 24.37%
PBT 78,017 86,776 80,083 20,248 -16,707 -10,615 -16,093 -
Tax -12,945 -16,397 -12,905 7,487 4,949 -201 2,451 -
NP 65,072 70,379 67,178 27,735 -11,758 -10,816 -13,642 -
-
NP to SH 65,791 71,114 65,750 22,495 -12,108 -10,346 -13,606 -
-
Tax Rate 16.59% 18.90% 16.11% -36.98% - - - -
Total Cost 176,294 228,167 273,846 121,628 51,734 40,814 78,765 14.35%
-
Net Worth 277,419 226,521 102,090 82,634 -52,028 -39,776 -30,828 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 277,419 226,521 102,090 82,634 -52,028 -39,776 -30,828 -
NOSH 374,849 343,214 261,769 102,018 102,016 101,991 106,303 23.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 26.96% 23.57% 19.70% 18.57% -29.41% -36.06% -20.95% -
ROE 23.72% 31.39% 64.40% 27.22% 0.00% 0.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.73 86.99 130.28 146.41 39.19 29.41 61.26 1.93%
EPS 18.84 20.72 25.11 22.05 -11.87 -10.14 -13.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.66 0.39 0.81 -0.51 -0.39 -0.29 -
Adjusted Per Share Value based on latest NOSH - 101,968
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.57 57.61 65.80 28.82 7.71 5.79 12.57 24.36%
EPS 12.69 13.72 12.69 4.34 -2.34 -2.00 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.4371 0.197 0.1594 -0.1004 -0.0768 -0.0595 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.82 1.06 1.26 1.21 0.69 0.58 0.61 -
P/RPS 1.19 1.22 0.97 0.83 1.76 1.97 1.00 2.93%
P/EPS 4.38 5.12 5.02 5.49 -5.81 -5.72 -4.77 -
EY 22.85 19.55 19.93 18.22 -17.20 -17.49 -20.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.61 3.23 1.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 27/02/15 27/02/14 25/02/13 28/02/12 25/02/11 -
Price 0.815 0.82 1.42 1.53 0.655 0.47 0.50 -
P/RPS 1.19 0.94 1.09 1.05 1.67 1.60 0.82 6.39%
P/EPS 4.35 3.96 5.65 6.94 -5.52 -4.63 -3.91 -
EY 22.99 25.27 17.69 14.41 -18.12 -21.58 -25.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.24 3.64 1.89 0.00 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