[HOHUP] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -19.68%
YoY- -47.53%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 377,847 300,715 227,059 156,337 285,233 287,479 313,838 3.13%
PBT 94,531 47,710 42,460 51,134 92,932 83,651 61,560 7.40%
Tax -23,876 -15,618 -12,081 -13,346 -17,135 -12,085 1,787 -
NP 70,655 32,092 30,379 37,788 75,797 71,566 63,347 1.83%
-
NP to SH 67,257 32,921 30,782 39,871 75,994 70,493 59,743 1.99%
-
Tax Rate 25.26% 32.74% 28.45% 26.10% 18.44% 14.45% -2.90% -
Total Cost 307,192 268,623 196,680 118,549 209,436 215,913 250,491 3.45%
-
Net Worth 470,117 389,885 356,126 326,137 286,866 207,209 101,645 29.04%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 470,117 389,885 356,126 326,137 286,866 207,209 101,645 29.04%
NOSH 412,383 374,894 374,870 374,870 349,837 345,349 308,016 4.97%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 18.70% 10.67% 13.38% 24.17% 26.57% 24.89% 20.18% -
ROE 14.31% 8.44% 8.64% 12.23% 26.49% 34.02% 58.78% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 91.63 80.21 60.57 41.70 81.53 83.24 101.89 -1.75%
EPS 16.31 8.78 8.21 10.64 21.72 20.41 19.40 -2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.04 0.95 0.87 0.82 0.60 0.33 22.92%
Adjusted Per Share Value based on latest NOSH - 374,870
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 72.90 58.02 43.81 30.16 55.03 55.46 60.55 3.13%
EPS 12.98 6.35 5.94 7.69 14.66 13.60 11.53 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.7522 0.6871 0.6292 0.5534 0.3998 0.1961 29.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.395 0.48 0.43 0.67 0.805 0.895 1.34 -
P/RPS 0.43 0.60 0.71 1.61 0.99 1.08 1.32 -17.03%
P/EPS 2.42 5.47 5.24 6.30 3.71 4.38 6.91 -16.02%
EY 41.29 18.29 19.10 15.87 26.98 22.81 14.47 19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.45 0.77 0.98 1.49 4.06 -33.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 28/11/19 29/11/18 24/11/17 25/11/16 18/11/15 27/11/14 -
Price 0.425 0.53 0.33 0.635 0.75 1.10 1.38 -
P/RPS 0.46 0.66 0.54 1.52 0.92 1.32 1.35 -16.41%
P/EPS 2.61 6.04 4.02 5.97 3.45 5.39 7.11 -15.36%
EY 38.37 16.57 24.88 16.75 28.96 18.56 14.06 18.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.35 0.73 0.91 1.83 4.18 -33.21%

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