[HOHUP] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.43%
YoY- 566.46%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 42,636 70,540 62,846 95,045 61,586 6,622 9,733 27.88%
PBT 8,392 18,558 17,926 24,464 4,235 -2,219 902 44.97%
Tax -1,403 -1,528 -882 -5,999 0 2,306 -29 90.77%
NP 6,989 17,030 17,044 18,465 4,235 87 873 41.39%
-
NP to SH 7,445 17,212 17,302 18,481 2,773 -657 631 50.82%
-
Tax Rate 16.72% 8.23% 4.92% 24.52% 0.00% - 3.22% -
Total Cost 35,647 53,510 45,802 76,580 57,351 6,535 8,860 26.08%
-
Net Worth 326,137 286,866 207,209 101,645 -42,818 -52,354 -24,946 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 326,137 286,866 207,209 101,645 -42,818 -52,354 -24,946 -
NOSH 374,870 349,837 345,349 308,016 101,948 102,656 73,372 31.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.39% 24.14% 27.12% 19.43% 6.88% 1.31% 8.97% -
ROE 2.28% 6.00% 8.35% 18.18% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.37 20.16 18.20 30.86 60.41 6.45 13.27 -2.54%
EPS 1.99 4.92 5.01 6.00 2.72 -0.64 0.86 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.82 0.60 0.33 -0.42 -0.51 -0.34 -
Adjusted Per Share Value based on latest NOSH - 308,016
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.23 13.61 12.12 18.34 11.88 1.28 1.88 27.87%
EPS 1.44 3.32 3.34 3.57 0.53 -0.13 0.12 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6292 0.5534 0.3998 0.1961 -0.0826 -0.101 -0.0481 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.67 0.805 0.895 1.34 1.27 0.68 0.71 -
P/RPS 5.89 3.99 4.92 4.34 2.10 10.54 5.35 1.61%
P/EPS 33.74 16.36 17.86 22.33 46.69 -106.25 82.56 -13.84%
EY 2.96 6.11 5.60 4.48 2.14 -0.94 1.21 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.98 1.49 4.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 -
Price 0.635 0.75 1.10 1.38 1.21 0.75 0.71 -
P/RPS 5.58 3.72 6.04 4.47 2.00 11.63 5.35 0.70%
P/EPS 31.97 15.24 21.96 23.00 44.49 -117.19 82.56 -14.61%
EY 3.13 6.56 4.55 4.35 2.25 -0.85 1.21 17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 1.83 4.18 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