[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 73.17%
YoY- 26.43%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 286,548 321,208 366,265 266,320 189,798 169,448 259,955 6.71%
PBT 78,366 93,028 75,625 51,201 28,008 27,608 37,896 62.38%
Tax -13,884 -18,468 -21,854 -15,966 -8,472 -8,232 -11,396 14.08%
NP 64,482 74,560 53,771 35,234 19,536 19,376 26,500 81.00%
-
NP to SH 59,848 63,388 52,401 35,244 20,352 21,196 27,395 68.44%
-
Tax Rate 17.72% 19.85% 28.90% 31.18% 30.25% 29.82% 30.07% -
Total Cost 222,066 246,648 312,494 231,085 170,262 150,072 233,455 -3.28%
-
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
NOSH 412,383 412,383 412,383 374,894 374,894 374,894 374,894 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 22.50% 23.21% 14.68% 13.23% 10.29% 11.43% 10.19% -
ROE 13.07% 14.10% 12.10% 9.04% 5.43% 5.74% 7.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.49 77.89 88.82 71.04 50.63 45.20 69.34 0.14%
EPS 14.52 15.36 12.71 9.40 5.42 5.64 7.31 58.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.05 1.04 1.00 0.9842 0.97 9.41%
Adjusted Per Share Value based on latest NOSH - 374,894
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 55.29 61.98 70.67 51.39 36.62 32.70 50.16 6.71%
EPS 11.55 12.23 10.11 6.80 3.93 4.09 5.29 68.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8673 0.8355 0.7523 0.7234 0.7119 0.7016 16.60%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.545 0.33 0.51 0.48 0.525 0.46 0.315 -
P/RPS 0.78 0.42 0.57 0.68 1.04 1.02 0.45 44.34%
P/EPS 3.76 2.15 4.01 5.11 9.67 8.14 4.31 -8.70%
EY 26.63 46.58 24.92 19.59 10.34 12.29 23.20 9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.49 0.46 0.53 0.47 0.32 32.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 26/02/19 -
Price 0.475 0.58 0.54 0.53 0.525 0.65 0.395 -
P/RPS 0.68 0.74 0.61 0.75 1.04 1.44 0.57 12.49%
P/EPS 3.27 3.77 4.25 5.64 9.67 11.50 5.41 -28.53%
EY 30.55 26.50 23.53 17.74 10.34 8.70 18.50 39.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.51 0.51 0.53 0.66 0.41 3.22%

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