[HOHUP] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -19.6%
YoY- -26.6%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 49,894 68,048 104,841 48,823 42,636 70,540 62,846 -3.77%
PBT -914 18,124 24,397 8,344 8,392 18,558 17,926 -
Tax -1,520 -7,055 -7,739 -2,177 -1,403 -1,528 -882 9.48%
NP -2,434 11,069 16,658 6,167 6,989 17,030 17,044 -
-
NP to SH 479 11,365 16,257 5,465 7,445 17,212 17,302 -44.96%
-
Tax Rate - 38.93% 31.72% 26.09% 16.72% 8.23% 4.92% -
Total Cost 52,328 56,979 88,183 42,656 35,647 53,510 45,802 2.24%
-
Net Worth 465,169 470,117 389,885 356,126 326,137 286,866 207,209 14.41%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 465,169 470,117 389,885 356,126 326,137 286,866 207,209 14.41%
NOSH 494,860 412,383 374,894 374,870 374,870 349,837 345,349 6.17%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -4.88% 16.27% 15.89% 12.63% 16.39% 24.14% 27.12% -
ROE 0.10% 2.42% 4.17% 1.53% 2.28% 6.00% 8.35% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.08 16.50 27.97 13.02 11.37 20.16 18.20 -9.37%
EPS 0.10 2.76 4.34 1.46 1.99 4.92 5.01 -47.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.14 1.04 0.95 0.87 0.82 0.60 7.76%
Adjusted Per Share Value based on latest NOSH - 374,870
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.63 13.13 20.23 9.42 8.23 13.61 12.12 -3.75%
EPS 0.09 2.19 3.14 1.05 1.44 3.32 3.34 -45.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 0.907 0.7522 0.6871 0.6292 0.5534 0.3998 14.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.385 0.395 0.48 0.43 0.67 0.805 0.895 -
P/RPS 3.82 2.39 1.72 3.30 5.89 3.99 4.92 -4.12%
P/EPS 397.75 14.33 11.07 29.50 33.74 16.36 17.86 67.65%
EY 0.25 6.98 9.03 3.39 2.96 6.11 5.60 -40.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.46 0.45 0.77 0.98 1.49 -19.33%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 28/11/19 29/11/18 24/11/17 25/11/16 18/11/15 -
Price 0.315 0.425 0.53 0.33 0.635 0.75 1.10 -
P/RPS 3.12 2.58 1.90 2.53 5.58 3.72 6.04 -10.41%
P/EPS 325.43 15.42 12.22 22.64 31.97 15.24 21.96 56.66%
EY 0.31 6.48 8.18 4.42 3.13 6.56 4.55 -36.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.51 0.35 0.73 0.91 1.83 -24.44%

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