[HOHUP] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.41%
YoY- -28.53%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 319,678 280,379 59,679 34,472 70,336 54,029 91,583 23.15%
PBT 90,189 41,331 4,808 -17,593 -13,182 -31,024 -70,272 -
Tax -17,202 7,786 2,664 2,083 1,468 -2,827 3,929 -
NP 72,987 49,117 7,472 -15,510 -11,714 -33,851 -66,343 -
-
NP to SH 71,672 44,035 6,352 -14,720 -11,453 -34,087 -66,371 -
-
Tax Rate 19.07% -18.84% -55.41% - - - - -
Total Cost 246,691 231,262 52,207 49,982 82,050 87,880 157,926 7.71%
-
Net Worth 206,850 71,764 -44,905 -51,014 -34,587 -21,479 9,178 68.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 206,850 71,764 -44,905 -51,014 -34,587 -21,479 9,178 68.02%
NOSH 369,375 256,300 102,056 102,029 98,821 93,387 101,983 23.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.83% 17.52% 12.52% -44.99% -16.65% -62.65% -72.44% -
ROE 34.65% 61.36% 0.00% 0.00% 0.00% 0.00% -723.11% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.55 109.39 58.48 33.79 71.17 57.85 89.80 -0.61%
EPS 19.40 17.18 6.22 -14.43 -11.59 -36.50 -65.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.28 -0.44 -0.50 -0.35 -0.23 0.09 35.60%
Adjusted Per Share Value based on latest NOSH - 102,029
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.67 54.09 11.51 6.65 13.57 10.42 17.67 23.14%
EPS 13.83 8.50 1.23 -2.84 -2.21 -6.58 -12.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.1385 -0.0866 -0.0984 -0.0667 -0.0414 0.0177 68.04%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.22 1.35 0.835 0.74 0.82 0.50 0.60 -
P/RPS 1.41 1.23 1.43 2.19 1.15 0.86 0.67 13.19%
P/EPS 6.29 7.86 13.42 -5.13 -7.08 -1.37 -0.92 -
EY 15.90 12.73 7.45 -19.50 -14.13 -73.00 -108.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 4.82 0.00 0.00 0.00 0.00 6.67 -16.99%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 25/08/14 20/08/13 29/08/12 25/08/11 24/08/10 25/08/09 -
Price 0.905 1.50 1.38 0.69 0.75 0.52 0.58 -
P/RPS 1.05 1.37 2.36 2.04 1.05 0.90 0.65 8.31%
P/EPS 4.66 8.73 22.17 -4.78 -6.47 -1.42 -0.89 -
EY 21.44 11.45 4.51 -20.91 -15.45 -70.19 -112.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 5.36 0.00 0.00 0.00 0.00 6.44 -20.53%

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