[HOHUP] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 92.7%
YoY- -204.12%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 62,846 95,045 61,586 6,622 9,733 46,822 28,536 14.05%
PBT 17,926 24,464 4,235 -2,219 902 -1,206 -14,793 -
Tax -882 -5,999 0 2,306 -29 1,468 84 -
NP 17,044 18,465 4,235 87 873 262 -14,709 -
-
NP to SH 17,302 18,481 2,773 -657 631 261 -14,682 -
-
Tax Rate 4.92% 24.52% 0.00% - 3.22% - - -
Total Cost 45,802 76,580 57,351 6,535 8,860 46,560 43,245 0.96%
-
Net Worth 207,209 101,645 -42,818 -52,354 -24,946 -9,235 -5,101 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 207,209 101,645 -42,818 -52,354 -24,946 -9,235 -5,101 -
NOSH 345,349 308,016 101,948 102,656 73,372 40,153 102,029 22.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.12% 19.43% 6.88% 1.31% 8.97% 0.56% -51.55% -
ROE 8.35% 18.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.20 30.86 60.41 6.45 13.27 116.61 27.97 -6.90%
EPS 5.01 6.00 2.72 -0.64 0.86 0.65 -14.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.33 -0.42 -0.51 -0.34 -0.23 -0.05 -
Adjusted Per Share Value based on latest NOSH - 102,656
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.12 18.34 11.88 1.28 1.88 9.03 5.51 14.03%
EPS 3.34 3.57 0.53 -0.13 0.12 0.05 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.1961 -0.0826 -0.101 -0.0481 -0.0178 -0.0098 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.895 1.34 1.27 0.68 0.71 0.49 0.58 -
P/RPS 4.92 4.34 2.10 10.54 5.35 0.42 2.07 15.51%
P/EPS 17.86 22.33 46.69 -106.25 82.56 75.38 -4.03 -
EY 5.60 4.48 2.14 -0.94 1.21 1.33 -24.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 4.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 25/11/09 -
Price 1.10 1.38 1.21 0.75 0.71 0.64 0.40 -
P/RPS 6.04 4.47 2.00 11.63 5.35 0.55 1.43 27.12%
P/EPS 21.96 23.00 44.49 -117.19 82.56 98.46 -2.78 -
EY 4.55 4.35 2.25 -0.85 1.21 1.02 -35.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 4.18 0.00 0.00 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