[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 3.4%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 265,510 257,186 324,300 298,546 283,262 299,202 351,852 -17.07%
PBT 83,017 87,408 81,284 86,776 74,789 76,334 89,996 -5.22%
Tax -7,370 -8,000 -6,000 -16,397 -6,506 -7,998 -9,992 -18.31%
NP 75,646 79,408 75,284 70,379 68,282 68,336 80,004 -3.65%
-
NP to SH 75,521 78,854 76,324 71,114 68,773 68,556 80,376 -4.05%
-
Tax Rate 8.88% 9.15% 7.38% 18.90% 8.70% 10.48% 11.10% -
Total Cost 189,864 177,778 249,016 228,167 214,980 230,866 271,848 -21.22%
-
Net Worth 285,643 267,714 249,787 226,521 205,225 190,622 174,730 38.64%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 285,643 267,714 249,787 226,521 205,225 190,622 174,730 38.64%
NOSH 348,345 347,680 346,927 343,214 342,042 340,397 336,020 2.42%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 28.49% 30.88% 23.21% 23.57% 24.11% 22.84% 22.74% -
ROE 26.44% 29.45% 30.56% 31.39% 33.51% 35.96% 46.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 76.22 73.97 93.48 86.99 82.82 87.90 104.71 -19.03%
EPS 21.68 22.68 22.00 20.72 20.11 20.14 23.92 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.77 0.72 0.66 0.60 0.56 0.52 35.36%
Adjusted Per Share Value based on latest NOSH - 346,962
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.23 49.62 62.57 57.61 54.66 57.73 67.89 -17.07%
EPS 14.57 15.22 14.73 13.72 13.27 13.23 15.51 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5512 0.5166 0.482 0.4371 0.396 0.3678 0.3371 38.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.805 0.80 0.895 1.06 0.895 1.22 1.38 -
P/RPS 1.06 1.08 0.96 1.22 1.08 1.39 1.32 -13.57%
P/EPS 3.71 3.53 4.07 5.12 4.45 6.06 5.77 -25.44%
EY 26.93 28.35 24.58 19.55 22.47 16.51 17.33 34.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.24 1.61 1.49 2.18 2.65 -48.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 -
Price 0.75 0.845 0.84 0.82 1.10 0.905 1.42 -
P/RPS 0.98 1.14 0.90 0.94 1.33 1.03 1.36 -19.57%
P/EPS 3.46 3.73 3.82 3.96 5.47 4.49 5.94 -30.18%
EY 28.91 26.84 26.19 25.27 18.28 22.25 16.85 43.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 1.17 1.24 1.83 1.62 2.73 -51.82%

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