[HOHUP] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.84%
YoY- 62.76%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 220,872 184,241 277,539 319,678 280,379 59,679 34,472 36.26%
PBT 42,508 61,300 92,300 90,189 41,331 4,808 -17,593 -
Tax -11,307 -13,471 -16,489 -17,202 7,786 2,664 2,083 -
NP 31,201 47,829 75,811 72,987 49,117 7,472 -15,510 -
-
NP to SH 32,762 49,638 76,084 71,672 44,035 6,352 -14,720 -
-
Tax Rate 26.60% 21.98% 17.86% 19.07% -18.84% -55.41% - -
Total Cost 189,671 136,412 201,728 246,691 231,262 52,207 49,982 24.87%
-
Net Worth 348,629 318,639 268,273 206,850 71,764 -44,905 -51,014 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 348,629 318,639 268,273 206,850 71,764 -44,905 -51,014 -
NOSH 374,870 374,870 348,407 369,375 256,300 102,056 102,029 24.20%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.13% 25.96% 27.32% 22.83% 17.52% 12.52% -44.99% -
ROE 9.40% 15.58% 28.36% 34.65% 61.36% 0.00% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 58.92 49.15 79.66 86.55 109.39 58.48 33.79 9.70%
EPS 8.74 13.24 21.84 19.40 17.18 6.22 -14.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.85 0.77 0.56 0.28 -0.44 -0.50 -
Adjusted Per Share Value based on latest NOSH - 369,375
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 42.61 35.54 53.54 61.67 54.09 11.51 6.65 36.26%
EPS 6.32 9.58 14.68 13.83 8.50 1.23 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6726 0.6147 0.5176 0.3991 0.1385 -0.0866 -0.0984 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.48 0.79 0.80 1.22 1.35 0.835 0.74 -
P/RPS 0.81 1.61 1.00 1.41 1.23 1.43 2.19 -15.26%
P/EPS 5.49 5.97 3.66 6.29 7.86 13.42 -5.13 -
EY 18.21 16.76 27.30 15.90 12.73 7.45 -19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.93 1.04 2.18 4.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 28/08/17 24/08/16 19/08/15 25/08/14 20/08/13 29/08/12 -
Price 0.45 0.725 0.845 0.905 1.50 1.38 0.69 -
P/RPS 0.76 1.48 1.06 1.05 1.37 2.36 2.04 -15.16%
P/EPS 5.15 5.48 3.87 4.66 8.73 22.17 -4.78 -
EY 19.42 18.26 25.84 21.44 11.45 4.51 -20.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.85 1.10 1.62 5.36 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