[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.26%
YoY- 178.18%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 341,894 329,664 149,363 135,356 79,864 93,112 39,976 319.85%
PBT 56,120 45,304 20,248 14,965 13,978 3,344 -16,707 -
Tax 598 0 7,487 0 0 0 4,949 -75.65%
NP 56,718 45,304 27,735 14,965 13,978 3,344 -11,758 -
-
NP to SH 56,712 45,248 22,495 12,796 13,650 1,500 -12,108 -
-
Tax Rate -1.07% 0.00% -36.98% 0.00% 0.00% 0.00% - -
Total Cost 285,176 284,360 121,628 120,390 65,886 89,768 51,734 213.02%
-
Net Worth 59,741 50,954 82,634 -42,834 -44,887 -50,675 -52,028 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 59,741 50,954 82,634 -42,834 -44,887 -50,675 -52,028 -
NOSH 213,363 169,849 102,018 101,987 102,017 101,351 102,016 63.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.59% 13.74% 18.57% 11.06% 17.50% 3.59% -29.41% -
ROE 94.93% 88.80% 27.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 160.24 194.09 146.41 132.72 78.28 91.87 39.19 156.36%
EPS 26.58 26.64 22.05 12.55 13.38 1.48 -11.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.81 -0.42 -0.44 -0.50 -0.51 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.97 63.61 28.82 26.12 15.41 17.97 7.71 319.98%
EPS 10.94 8.73 4.34 2.47 2.63 0.29 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.0983 0.1594 -0.0827 -0.0866 -0.0978 -0.1004 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.35 1.47 1.21 1.27 0.835 0.625 0.69 -
P/RPS 0.84 0.76 0.83 0.96 1.07 0.68 1.76 -39.01%
P/EPS 5.08 5.52 5.49 10.12 6.24 42.23 -5.81 -
EY 19.69 18.12 18.22 9.88 16.02 2.37 -17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 4.90 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 -
Price 1.50 1.67 1.53 1.21 1.38 0.805 0.655 -
P/RPS 0.94 0.86 1.05 0.91 1.76 0.88 1.67 -31.89%
P/EPS 5.64 6.27 6.94 9.64 10.31 54.39 -5.52 -
EY 17.72 15.95 14.41 10.37 9.70 1.84 -18.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.57 1.89 0.00 0.00 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