[HOHUP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.48%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 298,546 341,024 149,364 39,976 27,672 65,746 75,692 25.68%
PBT 86,761 80,083 20,260 -16,692 -9,999 -14,587 -30,492 -
Tax -16,487 -12,905 7,487 4,949 -202 1,797 -4,570 23.83%
NP 70,274 67,178 27,747 -11,743 -10,201 -12,790 -35,062 -
-
NP to SH 70,934 65,750 22,504 -12,090 -9,781 -13,086 -34,977 -
-
Tax Rate 19.00% 16.11% -36.95% - - - - -
Total Cost 228,272 273,846 121,617 51,719 37,873 78,536 110,754 12.80%
-
Net Worth 228,995 121,117 82,594 -52,133 -39,799 -30,681 -15,225 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 228,995 121,117 82,594 -52,133 -39,799 -30,681 -15,225 -
NOSH 346,962 310,557 101,968 102,222 102,049 105,798 101,500 22.72%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.54% 19.70% 18.58% -29.38% -36.86% -19.45% -46.32% -
ROE 30.98% 54.29% 27.25% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.05 109.81 146.48 39.11 27.12 62.14 74.57 2.41%
EPS 20.44 21.17 22.07 -11.83 -9.58 -12.37 -34.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.39 0.81 -0.51 -0.39 -0.29 -0.15 -
Adjusted Per Share Value based on latest NOSH - 102,222
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.60 65.79 28.82 7.71 5.34 12.68 14.60 25.68%
EPS 13.69 12.68 4.34 -2.33 -1.89 -2.52 -6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.2337 0.1593 -0.1006 -0.0768 -0.0592 -0.0294 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 1.26 1.21 0.69 0.58 0.61 0.88 -
P/RPS 1.23 1.15 0.83 1.76 2.14 0.98 1.18 0.69%
P/EPS 5.18 5.95 5.48 -5.83 -6.05 -4.93 -2.55 -
EY 19.29 16.80 18.24 -17.14 -16.53 -20.28 -39.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 3.23 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 25/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.82 1.42 1.53 0.655 0.47 0.50 1.00 -
P/RPS 0.95 1.29 1.04 1.67 1.73 0.80 1.34 -5.56%
P/EPS 4.01 6.71 6.93 -5.54 -4.90 -4.04 -2.90 -
EY 24.93 14.91 14.42 -18.06 -20.39 -24.74 -34.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 3.64 1.89 0.00 0.00 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