Highlights

[HOHUP] YoY Quarter Result on 2017-03-31 [#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 -     35.51%    YoY -     -35.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 58,498 35,547 81,075 87,963 82,416 23,278 14,427 26.26%
  YoY % 64.57% -56.16% -7.83% 6.73% 254.05% 61.35% -
  Horiz. % 405.48% 246.39% 561.97% 609.71% 571.26% 161.35% 100.00%
PBT 11,192 14,134 20,321 22,499 11,326 836 -2,454 -
  YoY % -20.82% -30.45% -9.68% 98.65% 1,254.78% 134.07% -
  Horiz. % -456.07% -575.96% -828.08% -916.83% -461.53% -34.07% 100.00%
Tax -2,875 -2,095 -1,500 -2,498 0 0 0 -
  YoY % -37.23% -39.67% 39.95% 0.00% 0.00% 0.00% -
  Horiz. % 115.09% 83.87% 60.05% 100.00% - - -
NP 8,317 12,039 18,821 20,001 11,326 836 -2,454 -
  YoY % -30.92% -36.03% -5.90% 76.59% 1,254.78% 134.07% -
  Horiz. % -338.92% -490.59% -766.95% -815.04% -461.53% -34.07% 100.00%
NP to SH 8,644 12,399 19,081 20,094 11,312 375 -2,619 -
  YoY % -30.28% -35.02% -5.04% 77.63% 2,916.53% 114.32% -
  Horiz. % -330.05% -473.42% -728.56% -767.24% -431.92% -14.32% 100.00%
Tax Rate 25.69 % 14.82 % 7.38 % 11.10 % - % - % - % -
  YoY % 73.35% 100.81% -33.51% 0.00% 0.00% 0.00% -
  Horiz. % 231.44% 133.51% 66.49% 100.00% - - -
Total Cost 50,181 23,508 62,254 67,962 71,090 22,442 16,881 19.90%
  YoY % 113.46% -62.24% -8.40% -4.40% 216.77% 32.94% -
  Horiz. % 297.26% 139.26% 368.78% 402.59% 421.12% 132.94% 100.00%
Net Worth 344,880 307,393 249,787 174,730 50,954 -50,675 -41,781 -
  YoY % 12.20% 23.06% 42.96% 242.91% 200.55% -21.29% -
  Horiz. % -825.43% -735.71% -597.84% -418.20% -121.96% 121.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 -
  YoY % 12.20% 23.06% 42.96% 242.91% 200.55% -21.29% -
  Horiz. % -825.43% -735.71% -597.84% -418.20% -121.96% 121.29% 100.00%
NOSH 374,870 374,870 346,927 336,020 169,849 101,351 101,906 24.23%
  YoY % -0.00% 8.05% 3.25% 97.83% 67.59% -0.54% -
  Horiz. % 367.86% 367.86% 340.44% 329.73% 166.67% 99.46% 100.00%
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 14.22 % 33.87 % 23.21 % 22.74 % 13.74 % 3.59 % -17.01 % -
  YoY % -58.02% 45.93% 2.07% 65.50% 282.73% 121.11% -
  Horiz. % -83.60% -199.12% -136.45% -133.69% -80.78% -21.11% 100.00%
ROE 2.51 % 4.03 % 7.64 % 11.50 % 22.20 % 0.00 % 0.00 % -
  YoY % -37.72% -47.25% -33.57% -48.20% 0.00% 0.00% -
  Horiz. % 11.31% 18.15% 34.41% 51.80% 100.00% - -
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 15.60 9.48 23.37 26.18 48.52 22.97 14.16 1.63%
  YoY % 64.56% -59.44% -10.73% -46.04% 111.23% 62.22% -
  Horiz. % 110.17% 66.95% 165.04% 184.89% 342.66% 162.22% 100.00%
EPS 2.31 3.31 5.50 5.98 6.66 0.37 -2.57 -
  YoY % -30.21% -39.82% -8.03% -10.21% 1,700.00% 114.40% -
  Horiz. % -89.88% -128.79% -214.01% -232.68% -259.14% -14.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9200 0.8200 0.7200 0.5200 0.3000 -0.5000 -0.4100 -
  YoY % 12.20% 13.89% 38.46% 73.33% 160.00% -21.95% -
  Horiz. % -224.39% -200.00% -175.61% -126.83% -73.17% 121.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 374,870
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.60 9.48 21.63 23.46 21.99 6.21 3.85 26.25%
  YoY % 64.56% -56.17% -7.80% 6.68% 254.11% 61.30% -
  Horiz. % 405.19% 246.23% 561.82% 609.35% 571.17% 161.30% 100.00%
EPS 2.31 3.31 5.09 5.36 3.02 0.10 -0.70 -
  YoY % -30.21% -34.97% -5.04% 77.48% 2,920.00% 114.29% -
  Horiz. % -330.00% -472.86% -727.14% -765.71% -431.43% -14.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9200 0.8200 0.6663 0.4661 0.1359 -0.1352 -0.1115 -
  YoY % 12.20% 23.07% 42.95% 242.97% 200.52% -21.26% -
  Horiz. % -825.11% -735.43% -597.58% -418.03% -121.88% 121.26% 100.00%
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 0.4400 0.7750 0.8950 1.3800 1.4700 0.6250 0.4900 -
P/RPS 2.82 8.17 3.83 5.27 3.03 2.72 3.46 -3.35%
  YoY % -65.48% 113.32% -27.32% 73.93% 11.40% -21.39% -
  Horiz. % 81.50% 236.13% 110.69% 152.31% 87.57% 78.61% 100.00%
P/EPS 19.08 23.43 16.27 23.08 22.07 168.92 -19.07 -
  YoY % -18.57% 44.01% -29.51% 4.58% -86.93% 985.79% -
  Horiz. % -100.05% -122.86% -85.32% -121.03% -115.73% -885.79% 100.00%
EY 5.24 4.27 6.15 4.33 4.53 0.59 -5.24 -
  YoY % 22.72% -30.57% 42.03% -4.42% 667.80% 111.26% -
  Horiz. % -100.00% -81.49% -117.37% -82.63% -86.45% -11.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.95 1.24 2.65 4.90 0.00 0.00 -
  YoY % -49.47% -23.39% -53.21% -45.92% 0.00% 0.00% -
  Horiz. % 9.80% 19.39% 25.31% 54.08% 100.00% - -
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 0.4150 0.9050 0.8400 1.4200 1.6700 0.8050 0.4500 -
P/RPS 2.66 9.54 3.59 5.42 3.44 3.50 3.18 -2.93%
  YoY % -72.12% 165.74% -33.76% 57.56% -1.71% 10.06% -
  Horiz. % 83.65% 300.00% 112.89% 170.44% 108.18% 110.06% 100.00%
P/EPS 18.00 27.36 15.27 23.75 25.08 217.57 -17.51 -
  YoY % -34.21% 79.17% -35.71% -5.30% -88.47% 1,342.55% -
  Horiz. % -102.80% -156.25% -87.21% -135.64% -143.23% -1,242.55% 100.00%
EY 5.56 3.65 6.55 4.21 3.99 0.46 -5.71 -
  YoY % 52.33% -44.27% 55.58% 5.51% 767.39% 108.06% -
  Horiz. % -97.37% -63.92% -114.71% -73.73% -69.88% -8.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 1.10 1.17 2.73 5.57 0.00 0.00 -
  YoY % -59.09% -5.98% -57.14% -50.99% 0.00% 0.00% -
  Horiz. % 8.08% 19.75% 21.01% 49.01% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

292  529  543  843 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.715-0.045 
 MYEG 0.915-0.02 
 NETX 0.030.00 
 HSI-C3B 0.40-0.06 
 AAX 0.375-0.005 
 PWORTH 0.22-0.025 
 DRBHCOM 2.03+0.28 
 YTLPOWR 0.76-0.015 
 HENGYUAN-CM 0.015+0.005 
 HSI-H4A 0.275+0.045 

TOP ARTICLES

1. My Appeal to Tun Dr Mahathir - Koon Yew Yin Koon Yew Yin's Blog
2. Is it time to buy stocks Now? How to Pick Winning Stocks in KLSE. Value Investing and Stock Picking
3. Airasia - Positive flight path Good Articles to Share
4. Mplus Market Pulse - 22 May 2018 M+ Online Research Articles
5. After five-hour interrogation, worn-out Najib leaves MACC HQ save malaysia!!!
Partners & Brokers