[HOHUP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.0%
YoY- 161.1%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 285,233 287,479 313,838 114,643 31,361 33,247 72,315 25.67%
PBT 92,932 83,651 61,560 11,262 -20,714 -11,074 -17,437 -
Tax -17,135 -12,085 1,787 358 4,418 -29 -1,443 50.98%
NP 75,797 71,566 63,347 11,620 -16,296 -11,103 -18,880 -
-
NP to SH 75,994 70,493 59,743 9,782 -16,009 -11,082 -19,144 -
-
Tax Rate 18.44% 14.45% -2.90% -3.18% - - - -
Total Cost 209,436 215,913 250,491 103,023 47,657 44,350 91,195 14.84%
-
Net Worth 286,866 207,209 101,645 -42,818 -52,354 0 -9,235 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 286,866 207,209 101,645 -42,818 -52,354 0 -9,235 -
NOSH 349,837 345,349 308,016 101,948 102,656 73,372 40,153 43.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.57% 24.89% 20.18% 10.14% -51.96% -33.40% -26.11% -
ROE 26.49% 34.02% 58.78% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 81.53 83.24 101.89 112.45 30.55 45.31 180.09 -12.36%
EPS 21.72 20.41 19.40 9.60 -15.59 -15.10 -47.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.60 0.33 -0.42 -0.51 0.00 -0.23 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.04 55.47 60.56 22.12 6.05 6.42 13.95 25.67%
EPS 14.66 13.60 11.53 1.89 -3.09 -2.14 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.3998 0.1961 -0.0826 -0.101 0.00 -0.0178 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.895 1.34 1.27 0.68 0.71 0.49 -
P/RPS 0.99 1.08 1.32 1.13 2.23 1.57 0.27 24.15%
P/EPS 3.71 4.38 6.91 13.24 -4.36 -4.70 -1.03 -
EY 26.98 22.81 14.47 7.56 -22.93 -21.27 -97.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.49 4.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 -
Price 0.75 1.10 1.38 1.21 0.75 0.71 0.64 -
P/RPS 0.92 1.32 1.35 1.08 2.46 1.57 0.36 16.91%
P/EPS 3.45 5.39 7.11 12.61 -4.81 -4.70 -1.34 -
EY 28.96 18.56 14.06 7.93 -20.79 -21.27 -74.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.83 4.18 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