[HOHUP] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -53.76%
YoY- -86.08%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 231,657 195,453 231,636 377,847 300,715 227,059 156,337 6.77%
PBT -16,562 -47,291 22,562 94,531 47,710 42,460 51,134 -
Tax -8,187 -6,446 -17,168 -23,876 -15,618 -12,081 -13,346 -7.81%
NP -24,749 -53,737 5,394 70,655 32,092 30,379 37,788 -
-
NP to SH -25,535 -50,555 9,365 67,257 32,921 30,782 39,871 -
-
Tax Rate - - 76.09% 25.26% 32.74% 28.45% 26.10% -
Total Cost 256,406 249,190 226,242 307,192 268,623 196,680 118,549 13.71%
-
Net Worth 390,939 405,785 465,169 470,117 389,885 356,126 326,137 3.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 390,939 405,785 465,169 470,117 389,885 356,126 326,137 3.06%
NOSH 494,860 494,860 494,860 412,383 374,894 374,870 374,870 4.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.68% -27.49% 2.33% 18.70% 10.67% 13.38% 24.17% -
ROE -6.53% -12.46% 2.01% 14.31% 8.44% 8.64% 12.23% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.81 39.50 46.81 91.63 80.21 60.57 41.70 1.94%
EPS -5.16 -10.22 1.89 16.31 8.78 8.21 10.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.94 1.14 1.04 0.95 0.87 -1.59%
Adjusted Per Share Value based on latest NOSH - 494,860
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.70 37.71 44.69 72.91 58.02 43.81 30.17 6.76%
EPS -4.93 -9.75 1.81 12.98 6.35 5.94 7.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.783 0.8976 0.9071 0.7523 0.6872 0.6293 3.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.29 0.26 0.385 0.395 0.48 0.43 0.67 -
P/RPS 0.62 0.66 0.82 0.43 0.60 0.71 1.61 -14.69%
P/EPS -5.62 -2.55 20.34 2.42 5.47 5.24 6.30 -
EY -17.79 -39.29 4.92 41.29 18.29 19.10 15.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.41 0.35 0.46 0.45 0.77 -11.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 26/11/21 20/11/20 28/11/19 29/11/18 24/11/17 -
Price 0.245 0.315 0.315 0.425 0.53 0.33 0.635 -
P/RPS 0.52 0.80 0.67 0.46 0.66 0.54 1.52 -16.36%
P/EPS -4.75 -3.08 16.65 2.61 6.04 4.02 5.97 -
EY -21.06 -32.43 6.01 38.37 16.57 24.88 16.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.34 0.37 0.51 0.35 0.73 -13.29%

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