[HOHUP] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 11.74%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 341,024 149,364 39,976 27,672 65,746 75,692 91,386 24.53%
PBT 80,083 20,260 -16,692 -9,999 -14,587 -30,492 -56,454 -
Tax -12,905 7,487 4,949 -202 1,797 -4,570 -254 92.39%
NP 67,178 27,747 -11,743 -10,201 -12,790 -35,062 -56,708 -
-
NP to SH 65,750 22,504 -12,090 -9,781 -13,086 -34,977 -56,948 -
-
Tax Rate 16.11% -36.95% - - - - - -
Total Cost 273,846 121,617 51,719 37,873 78,536 110,754 148,094 10.78%
-
Net Worth 121,117 82,594 -52,133 -39,799 -30,681 -15,225 18,358 36.93%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 121,117 82,594 -52,133 -39,799 -30,681 -15,225 18,358 36.93%
NOSH 310,557 101,968 102,222 102,049 105,798 101,500 101,991 20.38%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.70% 18.58% -29.38% -36.86% -19.45% -46.32% -62.05% -
ROE 54.29% 27.25% 0.00% 0.00% 0.00% 0.00% -310.20% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 109.81 146.48 39.11 27.12 62.14 74.57 89.60 3.44%
EPS 21.17 22.07 -11.83 -9.58 -12.37 -34.46 -55.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.81 -0.51 -0.39 -0.29 -0.15 0.18 13.74%
Adjusted Per Share Value based on latest NOSH - 102,049
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 65.79 28.82 7.71 5.34 12.68 14.60 17.63 24.53%
EPS 12.68 4.34 -2.33 -1.89 -2.52 -6.75 -10.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2337 0.1593 -0.1006 -0.0768 -0.0592 -0.0294 0.0354 36.94%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.26 1.21 0.69 0.58 0.61 0.88 0.30 -
P/RPS 1.15 0.83 1.76 2.14 0.98 1.18 0.33 23.11%
P/EPS 5.95 5.48 -5.83 -6.05 -4.93 -2.55 -0.54 -
EY 16.80 18.24 -17.14 -16.53 -20.28 -39.16 -186.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 1.49 0.00 0.00 0.00 0.00 1.67 11.61%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 25/02/13 28/02/12 25/02/11 25/02/10 27/02/09 -
Price 1.42 1.53 0.655 0.47 0.50 1.00 0.36 -
P/RPS 1.29 1.04 1.67 1.73 0.80 1.34 0.40 21.53%
P/EPS 6.71 6.93 -5.54 -4.90 -4.04 -2.90 -0.64 -
EY 14.91 14.42 -18.06 -20.39 -24.74 -34.46 -155.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 1.89 0.00 0.00 0.00 0.00 2.00 10.49%

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