[HOHUP] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 10.05%
YoY- 192.17%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 179,704 241,367 298,546 341,024 149,364 39,976 27,672 36.55%
PBT 49,237 78,017 86,761 80,083 20,260 -16,692 -9,999 -
Tax -10,338 -12,945 -16,487 -12,905 7,487 4,949 -202 92.56%
NP 38,899 65,072 70,274 67,178 27,747 -11,743 -10,201 -
-
NP to SH 40,544 65,790 70,934 65,750 22,504 -12,090 -9,781 -
-
Tax Rate 21.00% 16.59% 19.00% 16.11% -36.95% - - -
Total Cost 140,805 176,295 228,272 273,846 121,617 51,719 37,873 24.44%
-
Net Worth 337,383 277,419 228,995 121,117 82,594 -52,133 -39,799 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 337,383 277,419 228,995 121,117 82,594 -52,133 -39,799 -
NOSH 374,870 351,164 346,962 310,557 101,968 102,222 102,049 24.19%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.65% 26.96% 23.54% 19.70% 18.58% -29.38% -36.86% -
ROE 12.02% 23.71% 30.98% 54.29% 27.25% 0.00% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 47.94 68.73 86.05 109.81 146.48 39.11 27.12 9.95%
EPS 10.82 18.73 20.44 21.17 22.07 -11.83 -9.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.79 0.66 0.39 0.81 -0.51 -0.39 -
Adjusted Per Share Value based on latest NOSH - 310,557
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.67 46.57 57.61 65.80 28.82 7.71 5.34 36.54%
EPS 7.82 12.69 13.69 12.69 4.34 -2.33 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.651 0.5353 0.4419 0.2337 0.1594 -0.1006 -0.0768 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.53 0.82 1.06 1.26 1.21 0.69 0.58 -
P/RPS 1.11 1.19 1.23 1.15 0.83 1.76 2.14 -10.35%
P/EPS 4.90 4.38 5.18 5.95 5.48 -5.83 -6.05 -
EY 20.41 22.85 19.29 16.80 18.24 -17.14 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.04 1.61 3.23 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 20/02/17 25/02/16 27/02/15 27/02/14 25/02/13 28/02/12 -
Price 0.54 0.815 0.82 1.42 1.53 0.655 0.47 -
P/RPS 1.13 1.19 0.95 1.29 1.04 1.67 1.73 -6.84%
P/EPS 4.99 4.35 4.01 6.71 6.93 -5.54 -4.90 -
EY 20.03 22.99 24.93 14.91 14.42 -18.06 -20.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 1.24 3.64 1.89 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