[HOHUP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 48.6%
YoY- 467.6%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 195,839 291,658 346,571 208,502 48,827 35,395 66,774 19.62%
PBT 71,830 84,583 91,256 30,750 -13,402 -12,463 -10,300 -
Tax -13,540 -15,489 -15,403 7,487 4,949 -202 1,468 -
NP 58,290 69,094 75,853 38,237 -8,453 -12,665 -8,832 -
-
NP to SH 59,108 69,921 74,532 33,441 -9,097 -12,431 -8,796 -
-
Tax Rate 18.85% 18.31% 16.88% -24.35% - - - -
Total Cost 137,549 222,564 270,718 170,265 57,280 48,060 75,606 10.47%
-
Net Worth 307,393 249,787 174,730 50,954 -50,675 -41,781 -92,799 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 307,393 249,787 174,730 50,954 -50,675 -41,781 -92,799 -
NOSH 374,870 346,927 336,020 169,849 101,351 101,906 320,000 2.67%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 29.76% 23.69% 21.89% 18.34% -17.31% -35.78% -13.23% -
ROE 19.23% 27.99% 42.66% 65.63% 0.00% 0.00% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 52.24 84.07 103.14 122.76 48.18 34.73 20.87 16.50%
EPS 15.77 20.15 22.18 19.69 -8.98 -12.20 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.72 0.52 0.30 -0.50 -0.41 -0.29 -
Adjusted Per Share Value based on latest NOSH - 169,849
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.78 56.27 66.86 40.23 9.42 6.83 12.88 19.62%
EPS 11.40 13.49 14.38 6.45 -1.76 -2.40 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.4819 0.3371 0.0983 -0.0978 -0.0806 -0.179 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.775 0.895 1.38 1.47 0.625 0.49 0.45 -
P/RPS 1.48 1.06 1.34 1.20 1.30 1.41 2.16 -6.10%
P/EPS 4.92 4.44 6.22 7.47 -6.96 -4.02 -16.37 -
EY 20.35 22.52 16.07 13.39 -14.36 -24.89 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.24 2.65 4.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 23/05/16 19/05/15 24/04/14 23/05/13 04/05/12 27/05/11 -
Price 0.905 0.84 1.42 1.67 0.805 0.45 0.73 -
P/RPS 1.73 1.00 1.38 1.36 1.67 1.30 3.50 -11.07%
P/EPS 5.74 4.17 6.40 8.48 -8.97 -3.69 -26.56 -
EY 17.42 23.99 15.62 11.79 -11.15 -27.11 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 2.73 5.57 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