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 -     34.73%    YoY -     -35.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 35,547 81,075 87,963 82,416 23,278 14,427 6,704 32.02%
  YoY % -56.16% -7.83% 6.73% 254.05% 61.35% 115.20% -
  Horiz. % 530.24% 1,209.35% 1,312.10% 1,229.36% 347.23% 215.20% 100.00%
PBT 14,134 20,321 22,499 11,326 836 -2,454 10 234.63%
  YoY % -30.45% -9.68% 98.65% 1,254.78% 134.07% -24,640.00% -
  Horiz. % 141,340.00% 203,210.00% 224,989.98% 113,260.00% 8,360.00% -24,540.00% 100.00%
Tax -2,095 -1,500 -2,498 0 0 0 0 -
  YoY % -39.67% 39.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.87% 60.05% 100.00% - - - -
NP 12,039 18,821 20,001 11,326 836 -2,454 10 225.81%
  YoY % -36.03% -5.90% 76.59% 1,254.78% 134.07% -24,640.00% -
  Horiz. % 120,390.00% 188,210.00% 200,010.00% 113,260.00% 8,360.00% -24,540.00% 100.00%
NP to SH 12,399 19,081 20,094 11,312 375 -2,619 32 169.76%
  YoY % -35.02% -5.04% 77.63% 2,916.53% 114.32% -8,284.38% -
  Horiz. % 38,746.88% 59,628.12% 62,793.75% 35,350.00% 1,171.88% -8,184.38% 100.00%
Tax Rate 14.82 % 7.38 % 11.10 % - % - % - % - % -
  YoY % 100.81% -33.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.51% 66.49% 100.00% - - - -
Total Cost 23,508 62,254 67,962 71,090 22,442 16,881 6,694 23.26%
  YoY % -62.24% -8.40% -4.40% 216.77% 32.94% 152.18% -
  Horiz. % 351.18% 930.00% 1,015.27% 1,062.00% 335.26% 252.18% 100.00%
Net Worth 307,165 249,787 174,730 50,954 -50,675 -41,781 -92,799 -
  YoY % 22.97% 42.96% 242.91% 200.55% -21.29% 54.98% -
  Horiz. % -331.00% -269.17% -188.29% -54.91% 54.61% 45.02% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 307,165 249,787 174,730 50,954 -50,675 -41,781 -92,799 -
  YoY % 22.97% 42.96% 242.91% 200.55% -21.29% 54.98% -
  Horiz. % -331.00% -269.17% -188.29% -54.91% 54.61% 45.02% 100.00%
NOSH 374,592 346,927 336,020 169,849 101,351 101,906 320,000 2.66%
  YoY % 7.97% 3.25% 97.83% 67.59% -0.54% -68.15% -
  Horiz. % 117.06% 108.41% 105.01% 53.08% 31.67% 31.85% 100.00%
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 33.87 % 23.21 % 22.74 % 13.74 % 3.59 % -17.01 % 0.15 % 146.56%
  YoY % 45.93% 2.07% 65.50% 282.73% 121.11% -11,440.00% -
  Horiz. % 22,580.00% 15,473.33% 15,160.00% 9,160.00% 2,393.33% -11,340.00% 100.00%
ROE 4.04 % 7.64 % 11.50 % 22.20 % 0.00 % 0.00 % 0.00 % -
  YoY % -47.12% -33.57% -48.20% 0.00% 0.00% 0.00% -
  Horiz. % 18.20% 34.41% 51.80% 100.00% - - -
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 9.49 23.37 26.18 48.52 22.97 14.16 2.10 28.55%
  YoY % -59.39% -10.73% -46.04% 111.23% 62.22% 574.29% -
  Horiz. % 451.90% 1,112.86% 1,246.67% 2,310.48% 1,093.81% 674.29% 100.00%
EPS 3.31 5.50 5.98 6.66 0.37 -2.57 0.01 162.78%
  YoY % -39.82% -8.03% -10.21% 1,700.00% 114.40% -25,800.00% -
  Horiz. % 33,100.00% 55,000.00% 59,800.00% 66,600.00% 3,700.00% -25,700.00% 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 0.8200 0.7200 0.5200 0.3000 -0.5000 -0.4100 -0.2900 -
  YoY % 13.89% 38.46% 73.33% 160.00% -21.95% -41.38% -
  Horiz. % -282.76% -248.28% -179.31% -103.45% 172.41% 141.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 374,120
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.50 21.67 23.51 22.03 6.22 3.86 1.79 32.04%
  YoY % -56.16% -7.83% 6.72% 254.18% 61.14% 115.64% -
  Horiz. % 530.73% 1,210.61% 1,313.41% 1,230.73% 347.49% 215.64% 100.00%
EPS 3.31 5.10 5.37 3.02 0.10 -0.70 0.01 162.78%
  YoY % -35.10% -5.03% 77.81% 2,920.00% 114.29% -7,100.00% -
  Horiz. % 33,100.00% 51,000.00% 53,700.00% 30,200.00% 1,000.00% -7,000.00% 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 0.8210 0.6677 0.4670 0.1362 -0.1355 -0.1117 -0.2480 -
  YoY % 22.96% 42.98% 242.88% 200.52% -21.31% 54.96% -
  Horiz. % -331.05% -269.23% -188.31% -54.92% 54.64% 45.04% 100.00%
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 0.7750 0.8950 1.3800 1.4700 0.6250 0.4900 0.4500 -
P/RPS 8.17 3.83 5.27 3.03 2.72 3.46 21.48 -14.87%
  YoY % 113.32% -27.32% 73.93% 11.40% -21.39% -83.89% -
  Horiz. % 38.04% 17.83% 24.53% 14.11% 12.66% 16.11% 100.00%
P/EPS 23.41 16.27 23.08 22.07 168.92 -19.07 4,500.00 -58.34%
  YoY % 43.88% -29.51% 4.58% -86.93% 985.79% -100.42% -
  Horiz. % 0.52% 0.36% 0.51% 0.49% 3.75% -0.42% 100.00%
EY 4.27 6.15 4.33 4.53 0.59 -5.24 0.02 144.27%
  YoY % -30.57% 42.03% -4.42% 667.80% 111.26% -26,300.00% -
  Horiz. % 21,350.00% 30,750.00% 21,650.00% 22,650.00% 2,950.00% -26,200.00% 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 0.95 1.24 2.65 4.90 0.00 0.00 0.00 -
  YoY % -23.39% -53.21% -45.92% 0.00% 0.00% 0.00% -
  Horiz. % 19.39% 25.31% 54.08% 100.00% - - -
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 0.9050 0.8400 1.4200 1.6700 0.8050 0.4500 0.7300 -
P/RPS 9.54 3.59 5.42 3.44 3.50 3.18 34.84 -19.40%
  YoY % 165.74% -33.76% 57.56% -1.71% 10.06% -90.87% -
  Horiz. % 27.38% 10.30% 15.56% 9.87% 10.05% 9.13% 100.00%
P/EPS 27.34 15.27 23.75 25.08 217.57 -17.51 7,300.00 -60.56%
  YoY % 79.04% -35.71% -5.30% -88.47% 1,342.55% -100.24% -
  Horiz. % 0.37% 0.21% 0.33% 0.34% 2.98% -0.24% 100.00%
EY 3.66 6.55 4.21 3.99 0.46 -5.71 0.01 167.21%
  YoY % -44.12% 55.58% 5.51% 767.39% 108.06% -57,200.01% -
  Horiz. % 36,600.00% 65,500.01% 42,100.00% 39,900.00% 4,600.00% -57,100.00% 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 1.10 1.17 2.73 5.57 0.00 0.00 0.00 -
  YoY % -5.98% -57.14% -50.99% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

148  147  484  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.05+0.005 
 TRIVE 0.045-0.005 
 BORNOIL 0.090.00 
 MALTON-WB 0.285+0.03 
 TIGER-WB 0.01+0.005 
 PUC-WB 0.18+0.01 
 HUBLINE 0.1050.00 
 PUC 0.2650.00 
 SAPNRG 0.815+0.01 
 EAH 0.0450.00 
Partners & Brokers