[HOHUP] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.04%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 231,636 377,847 300,715 227,059 156,337 285,233 287,479 -3.53%
PBT 22,562 94,531 47,710 42,460 51,134 92,932 83,651 -19.60%
Tax -17,168 -23,876 -15,618 -12,081 -13,346 -17,135 -12,085 6.02%
NP 5,394 70,655 32,092 30,379 37,788 75,797 71,566 -34.98%
-
NP to SH 9,365 67,257 32,921 30,782 39,871 75,994 70,493 -28.54%
-
Tax Rate 76.09% 25.26% 32.74% 28.45% 26.10% 18.44% 14.45% -
Total Cost 226,242 307,192 268,623 196,680 118,549 209,436 215,913 0.78%
-
Net Worth 465,169 470,117 389,885 356,126 326,137 286,866 207,209 14.41%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 465,169 470,117 389,885 356,126 326,137 286,866 207,209 14.41%
NOSH 494,860 412,383 374,894 374,870 374,870 349,837 345,349 6.17%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.33% 18.70% 10.67% 13.38% 24.17% 26.57% 24.89% -
ROE 2.01% 14.31% 8.44% 8.64% 12.23% 26.49% 34.02% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 46.81 91.63 80.21 60.57 41.70 81.53 83.24 -9.14%
EPS 1.89 16.31 8.78 8.21 10.64 21.72 20.41 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.14 1.04 0.95 0.87 0.82 0.60 7.76%
Adjusted Per Share Value based on latest NOSH - 374,870
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.69 72.90 58.02 43.81 30.16 55.03 55.46 -3.53%
EPS 1.81 12.98 6.35 5.94 7.69 14.66 13.60 -28.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 0.907 0.7522 0.6871 0.6292 0.5534 0.3998 14.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.385 0.395 0.48 0.43 0.67 0.805 0.895 -
P/RPS 0.82 0.43 0.60 0.71 1.61 0.99 1.08 -4.48%
P/EPS 20.34 2.42 5.47 5.24 6.30 3.71 4.38 29.13%
EY 4.92 41.29 18.29 19.10 15.87 26.98 22.81 -22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.46 0.45 0.77 0.98 1.49 -19.33%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 28/11/19 29/11/18 24/11/17 25/11/16 18/11/15 -
Price 0.315 0.425 0.53 0.33 0.635 0.75 1.10 -
P/RPS 0.67 0.46 0.66 0.54 1.52 0.92 1.32 -10.67%
P/EPS 16.65 2.61 6.04 4.02 5.97 3.45 5.39 20.65%
EY 6.01 38.37 16.57 24.88 16.75 28.96 18.56 -17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.51 0.35 0.73 0.91 1.83 -24.44%

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