[HOHUP] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 13.36%
YoY- 122.88%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 202,655 195,839 291,658 346,571 208,502 48,827 35,395 33.73%
PBT 46,295 71,830 84,583 91,256 30,750 -13,402 -12,463 -
Tax -11,118 -13,540 -15,489 -15,403 7,487 4,949 -202 94.97%
NP 35,177 58,290 69,094 75,853 38,237 -8,453 -12,665 -
-
NP to SH 36,789 59,108 69,921 74,532 33,441 -9,097 -12,431 -
-
Tax Rate 24.02% 18.85% 18.31% 16.88% -24.35% - - -
Total Cost 167,478 137,549 222,564 270,718 170,265 57,280 48,060 23.11%
-
Net Worth 344,880 307,393 249,787 174,730 50,954 -50,675 -41,781 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 344,880 307,393 249,787 174,730 50,954 -50,675 -41,781 -
NOSH 374,870 374,870 346,927 336,020 169,849 101,351 101,906 24.23%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.36% 29.76% 23.69% 21.89% 18.34% -17.31% -35.78% -
ROE 10.67% 19.23% 27.99% 42.66% 65.63% 0.00% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 54.06 52.24 84.07 103.14 122.76 48.18 34.73 7.64%
EPS 9.81 15.77 20.15 22.18 19.69 -8.98 -12.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.82 0.72 0.52 0.30 -0.50 -0.41 -
Adjusted Per Share Value based on latest NOSH - 336,020
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.10 37.78 56.27 66.86 40.23 9.42 6.83 33.73%
EPS 7.10 11.40 13.49 14.38 6.45 -1.76 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6654 0.593 0.4819 0.3371 0.0983 -0.0978 -0.0806 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.44 0.775 0.895 1.38 1.47 0.625 0.49 -
P/RPS 0.81 1.48 1.06 1.34 1.20 1.30 1.41 -8.82%
P/EPS 4.48 4.92 4.44 6.22 7.47 -6.96 -4.02 -
EY 22.30 20.35 22.52 16.07 13.39 -14.36 -24.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.95 1.24 2.65 4.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 19/05/17 23/05/16 19/05/15 24/04/14 23/05/13 04/05/12 -
Price 0.415 0.905 0.84 1.42 1.67 0.805 0.45 -
P/RPS 0.77 1.73 1.00 1.38 1.36 1.67 1.30 -8.35%
P/EPS 4.23 5.74 4.17 6.40 8.48 -8.97 -3.69 -
EY 23.65 17.42 23.99 15.62 11.79 -11.15 -27.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.10 1.17 2.73 5.57 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