[HOHUP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 32.78%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 208,502 48,827 35,395 66,774 68,712 93,749 81,791 16.87%
PBT 30,750 -13,402 -12,463 -10,300 -29,267 -76,869 -30,164 -
Tax 7,487 4,949 -202 1,468 -4,241 4,968 -5,533 -
NP 38,237 -8,453 -12,665 -8,832 -33,508 -71,901 -35,697 -
-
NP to SH 33,441 -9,097 -12,431 -8,796 -33,685 -72,130 -35,683 -
-
Tax Rate -24.35% - - - - - - -
Total Cost 170,265 57,280 48,060 75,606 102,220 165,650 117,488 6.37%
-
Net Worth 50,954 -50,675 -41,781 -92,799 -19,284 13,252 87,218 -8.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 50,954 -50,675 -41,781 -92,799 -19,284 13,252 87,218 -8.56%
NOSH 169,849 101,351 101,906 320,000 101,498 101,943 102,033 8.86%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.34% -17.31% -35.78% -13.23% -48.77% -76.70% -43.64% -
ROE 65.63% 0.00% 0.00% 0.00% 0.00% -544.27% -40.91% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 122.76 48.18 34.73 20.87 67.70 91.96 80.16 7.35%
EPS 19.69 -8.98 -12.20 -2.75 -33.19 -70.75 -34.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 -0.50 -0.41 -0.29 -0.19 0.13 0.8548 -16.00%
Adjusted Per Share Value based on latest NOSH - 320,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 40.23 9.42 6.83 12.88 13.26 18.09 15.78 16.87%
EPS 6.45 -1.76 -2.40 -1.70 -6.50 -13.92 -6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 -0.0978 -0.0806 -0.179 -0.0372 0.0256 0.1683 -8.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.47 0.625 0.49 0.45 0.84 0.31 0.32 -
P/RPS 1.20 1.30 1.41 2.16 1.24 0.34 0.40 20.08%
P/EPS 7.47 -6.96 -4.02 -16.37 -2.53 -0.44 -0.92 -
EY 13.39 -14.36 -24.89 -6.11 -39.51 -228.24 -109.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 0.00 0.00 0.00 0.00 2.38 0.37 53.78%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/04/14 23/05/13 04/05/12 27/05/11 31/05/10 27/05/09 28/08/08 -
Price 1.67 0.805 0.45 0.73 0.46 0.49 0.43 -
P/RPS 1.36 1.67 1.30 3.50 0.68 0.53 0.54 16.63%
P/EPS 8.48 -8.97 -3.69 -26.56 -1.39 -0.69 -1.23 -
EY 11.79 -11.15 -27.11 -3.77 -72.15 -144.40 -81.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 0.00 0.00 0.00 0.00 3.77 0.50 49.41%

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