Highlights

[HOHUP] YoY Quarter Result on 2020-06-30 [#2]

Stock [HOHUP]: HO HUP CONSTRUCTION COMPANY
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -11.17%    YoY -     188.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 62,972 52,537 51,659 33,442 47,519 61,638 88,531 -5.51%
  YoY % 19.86% 1.70% 54.47% -29.62% -22.91% -30.38% -
  Horiz. % 71.13% 59.34% 58.35% 37.77% 53.67% 69.62% 100.00%
PBT 15,926 7,102 9,051 12,838 23,384 15,667 16,734 -0.82%
  YoY % 124.25% -21.53% -29.50% -45.10% 49.26% -6.38% -
  Horiz. % 95.17% 42.44% 54.09% 76.72% 139.74% 93.62% 100.00%
Tax -2,325 -2,178 -2,701 -2,512 -2,500 -1,500 299 -
  YoY % -6.75% 19.36% -7.52% -0.48% -66.67% -601.67% -
  Horiz. % -777.59% -728.43% -903.34% -840.13% -836.12% -501.67% 100.00%
NP 13,601 4,924 6,350 10,326 20,884 14,167 17,033 -3.68%
  YoY % 176.22% -22.46% -38.50% -50.56% 47.41% -16.83% -
  Horiz. % 79.85% 28.91% 37.28% 60.62% 122.61% 83.17% 100.00%
NP to SH 14,077 4,877 6,797 10,824 20,347 14,184 17,044 -3.13%
  YoY % 188.64% -28.25% -37.20% -46.80% 43.45% -16.78% -
  Horiz. % 82.59% 28.61% 39.88% 63.51% 119.38% 83.22% 100.00%
Tax Rate 14.60 % 30.67 % 29.84 % 19.57 % 10.69 % 9.57 % -1.79 % -
  YoY % -52.40% 2.78% 52.48% 83.07% 11.70% 634.64% -
  Horiz. % -815.64% -1,713.41% -1,667.04% -1,093.30% -597.21% -534.64% 100.00%
Total Cost 49,371 47,613 45,309 23,116 26,635 47,471 71,498 -5.98%
  YoY % 3.69% 5.09% 96.01% -13.21% -43.89% -33.61% -
  Horiz. % 69.05% 66.59% 63.37% 32.33% 37.25% 66.39% 100.00%
Net Worth 457,746 374,890 348,629 318,639 268,273 206,850 71,764 36.14%
  YoY % 22.10% 7.53% 9.41% 18.77% 29.69% 188.24% -
  Horiz. % 637.85% 522.39% 485.80% 444.01% 373.83% 288.24% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 457,746 374,890 348,629 318,639 268,273 206,850 71,764 36.14%
  YoY % 22.10% 7.53% 9.41% 18.77% 29.69% 188.24% -
  Horiz. % 637.85% 522.39% 485.80% 444.01% 373.83% 288.24% 100.00%
NOSH 412,383 374,890 374,870 374,870 348,407 369,375 256,300 8.24%
  YoY % 10.00% 0.01% 0.00% 7.60% -5.68% 44.12% -
  Horiz. % 160.90% 146.27% 146.26% 146.26% 135.94% 144.12% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 21.60 % 9.37 % 12.29 % 30.88 % 43.95 % 22.98 % 19.24 % 1.95%
  YoY % 130.52% -23.76% -60.20% -29.74% 91.25% 19.44% -
  Horiz. % 112.27% 48.70% 63.88% 160.50% 228.43% 119.44% 100.00%
ROE 3.08 % 1.30 % 1.95 % 3.40 % 7.58 % 6.86 % 23.75 % -28.83%
  YoY % 136.92% -33.33% -42.65% -55.15% 10.50% -71.12% -
  Horiz. % 12.97% 5.47% 8.21% 14.32% 31.92% 28.88% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.27 14.01 13.78 8.92 13.64 16.69 34.54 -12.71%
  YoY % 8.99% 1.67% 54.48% -34.60% -18.27% -51.68% -
  Horiz. % 44.21% 40.56% 39.90% 25.83% 39.49% 48.32% 100.00%
EPS 3.41 1.30 1.81 2.89 5.84 3.84 6.65 -10.53%
  YoY % 162.31% -28.18% -37.37% -50.51% 52.08% -42.26% -
  Horiz. % 51.28% 19.55% 27.22% 43.46% 87.82% 57.74% 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 1.1100 1.0000 0.9300 0.8500 0.7700 0.5600 0.2800 25.78%
  YoY % 11.00% 7.53% 9.41% 10.39% 37.50% 100.00% -
  Horiz. % 396.43% 357.14% 332.14% 303.57% 275.00% 200.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 412,383
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.27 12.74 12.53 8.11 11.52 14.95 21.47 -5.52%
  YoY % 19.86% 1.68% 54.50% -29.60% -22.94% -30.37% -
  Horiz. % 71.12% 59.34% 58.36% 37.77% 53.66% 69.63% 100.00%
EPS 3.41 1.18 1.65 2.62 4.93 3.44 4.13 -3.14%
  YoY % 188.98% -28.48% -37.02% -46.86% 43.31% -16.71% -
  Horiz. % 82.57% 28.57% 39.95% 63.44% 119.37% 83.29% 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 1.1100 0.9091 0.8454 0.7727 0.6505 0.5016 0.1740 36.15%
  YoY % 22.10% 7.53% 9.41% 18.79% 29.68% 188.28% -
  Horiz. % 637.93% 522.47% 485.86% 444.08% 373.85% 288.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5450 0.5250 0.4800 0.7900 0.8000 1.2200 1.3500 -
P/RPS 3.57 3.75 3.48 8.86 5.87 7.31 3.91 -1.50%
  YoY % -4.80% 7.76% -60.72% 50.94% -19.70% 86.96% -
  Horiz. % 91.30% 95.91% 89.00% 226.60% 150.13% 186.96% 100.00%
P/EPS 15.97 40.36 26.47 27.36 13.70 31.77 20.30 -3.92%
  YoY % -60.43% 52.47% -3.25% 99.71% -56.88% 56.50% -
  Horiz. % 78.67% 198.82% 130.39% 134.78% 67.49% 156.50% 100.00%
EY 6.26 2.48 3.78 3.65 7.30 3.15 4.93 4.06%
  YoY % 152.42% -34.39% 3.56% -50.00% 131.75% -36.11% -
  Horiz. % 126.98% 50.30% 76.67% 74.04% 148.07% 63.89% 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 0.49 0.53 0.52 0.93 1.04 2.18 4.82 -31.66%
  YoY % -7.55% 1.92% -44.09% -10.58% -52.29% -54.77% -
  Horiz. % 10.17% 11.00% 10.79% 19.29% 21.58% 45.23% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 26/08/19 29/08/18 28/08/17 24/08/16 19/08/15 25/08/14 -
Price 0.4750 0.5250 0.4500 0.7250 0.8450 0.9050 1.5000 -
P/RPS 3.11 3.75 3.27 8.13 6.20 5.42 4.34 -5.40%
  YoY % -17.07% 14.68% -59.78% 31.13% 14.39% 24.88% -
  Horiz. % 71.66% 86.41% 75.35% 187.33% 142.86% 124.88% 100.00%
P/EPS 13.92 40.36 24.82 25.11 14.47 23.57 22.56 -7.73%
  YoY % -65.51% 62.61% -1.15% 73.53% -38.61% 4.48% -
  Horiz. % 61.70% 178.90% 110.02% 111.30% 64.14% 104.48% 100.00%
EY 7.19 2.48 4.03 3.98 6.91 4.24 4.43 8.40%
  YoY % 189.92% -38.46% 1.26% -42.40% 62.97% -4.29% -
  Horiz. % 162.30% 55.98% 90.97% 89.84% 155.98% 95.71% 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 0.43 0.53 0.48 0.85 1.10 1.62 5.36 -34.30%
  YoY % -18.87% 10.42% -43.53% -22.73% -32.10% -69.78% -
  Horiz. % 8.02% 9.89% 8.96% 15.86% 20.52% 30.22% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS