[HOHUP] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -10.16%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 404,205 243,819 202,655 195,839 291,658 346,571 208,502 11.65%
PBT 91,980 33,606 46,295 71,830 84,583 91,256 30,750 20.01%
Tax -24,413 -10,579 -11,118 -13,540 -15,489 -15,403 7,487 -
NP 67,567 23,027 35,177 58,290 69,094 75,853 38,237 9.94%
-
NP to SH 62,949 24,049 36,789 59,108 69,921 74,532 33,441 11.10%
-
Tax Rate 26.54% 31.48% 24.02% 18.85% 18.31% 16.88% -24.35% -
Total Cost 336,638 220,792 167,478 137,549 222,564 270,718 170,265 12.01%
-
Net Worth 449,498 368,971 344,880 307,393 249,787 174,730 50,954 43.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 449,498 368,971 344,880 307,393 249,787 174,730 50,954 43.69%
NOSH 412,383 374,894 374,870 374,870 346,927 336,020 169,849 15.91%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 16.72% 9.44% 17.36% 29.76% 23.69% 21.89% 18.34% -
ROE 14.00% 6.52% 10.67% 19.23% 27.99% 42.66% 65.63% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 98.02 65.04 54.06 52.24 84.07 103.14 122.76 -3.67%
EPS 15.26 6.41 9.81 15.77 20.15 22.18 19.69 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.9842 0.92 0.82 0.72 0.52 0.30 23.96%
Adjusted Per Share Value based on latest NOSH - 374,870
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 77.98 47.04 39.10 37.78 56.27 66.86 40.23 11.65%
EPS 12.14 4.64 7.10 11.40 13.49 14.38 6.45 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8672 0.7118 0.6654 0.593 0.4819 0.3371 0.0983 43.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.33 0.46 0.44 0.775 0.895 1.38 1.47 -
P/RPS 0.34 0.71 0.81 1.48 1.06 1.34 1.20 -18.94%
P/EPS 2.16 7.17 4.48 4.92 4.44 6.22 7.47 -18.66%
EY 46.26 13.95 22.30 20.35 22.52 16.07 13.39 22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.47 0.48 0.95 1.24 2.65 4.90 -37.19%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 30/05/19 18/05/18 19/05/17 23/05/16 19/05/15 24/04/14 -
Price 0.58 0.65 0.415 0.905 0.84 1.42 1.67 -
P/RPS 0.59 1.00 0.77 1.73 1.00 1.38 1.36 -12.98%
P/EPS 3.80 10.13 4.23 5.74 4.17 6.40 8.48 -12.51%
EY 26.32 9.87 23.65 17.42 23.99 15.62 11.79 14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.45 1.10 1.17 2.73 5.57 -32.40%

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