[HOHUP] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.64%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 227,059 156,337 285,233 287,479 313,838 114,643 31,361 39.06%
PBT 42,460 51,134 92,932 83,651 61,560 11,262 -20,714 -
Tax -12,081 -13,346 -17,135 -12,085 1,787 358 4,418 -
NP 30,379 37,788 75,797 71,566 63,347 11,620 -16,296 -
-
NP to SH 30,782 39,871 75,994 70,493 59,743 9,782 -16,009 -
-
Tax Rate 28.45% 26.10% 18.44% 14.45% -2.90% -3.18% - -
Total Cost 196,680 118,549 209,436 215,913 250,491 103,023 47,657 26.63%
-
Net Worth 356,126 326,137 286,866 207,209 101,645 -42,818 -52,354 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 356,126 326,137 286,866 207,209 101,645 -42,818 -52,354 -
NOSH 374,870 374,870 349,837 345,349 308,016 101,948 102,656 24.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.38% 24.17% 26.57% 24.89% 20.18% 10.14% -51.96% -
ROE 8.64% 12.23% 26.49% 34.02% 58.78% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.57 41.70 81.53 83.24 101.89 112.45 30.55 12.07%
EPS 8.21 10.64 21.72 20.41 19.40 9.60 -15.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.87 0.82 0.60 0.33 -0.42 -0.51 -
Adjusted Per Share Value based on latest NOSH - 345,349
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.81 30.16 55.03 55.46 60.55 22.12 6.05 39.07%
EPS 5.94 7.69 14.66 13.60 11.53 1.89 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6871 0.6292 0.5534 0.3998 0.1961 -0.0826 -0.101 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.43 0.67 0.805 0.895 1.34 1.27 0.68 -
P/RPS 0.71 1.61 0.99 1.08 1.32 1.13 2.23 -17.35%
P/EPS 5.24 6.30 3.71 4.38 6.91 13.24 -4.36 -
EY 19.10 15.87 26.98 22.81 14.47 7.56 -22.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 0.98 1.49 4.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 25/11/16 18/11/15 27/11/14 29/11/13 22/11/12 -
Price 0.33 0.635 0.75 1.10 1.38 1.21 0.75 -
P/RPS 0.54 1.52 0.92 1.32 1.35 1.08 2.46 -22.32%
P/EPS 4.02 5.97 3.45 5.39 7.11 12.61 -4.81 -
EY 24.88 16.75 28.96 18.56 14.06 7.93 -20.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.73 0.91 1.83 4.18 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