[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 112.39%
YoY- 114.32%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 149,363 135,356 79,864 93,112 39,976 35,801 40,458 138.30%
PBT 20,248 14,965 13,978 3,344 -16,707 -22,309 -29,024 -
Tax 7,487 0 0 0 4,949 6,122 4,572 38.80%
NP 27,735 14,965 13,978 3,344 -11,758 -16,186 -24,452 -
-
NP to SH 22,495 12,796 13,650 1,500 -12,108 -16,366 -23,234 -
-
Tax Rate -36.98% 0.00% 0.00% 0.00% - - - -
Total Cost 121,628 120,390 65,886 89,768 51,734 51,987 64,910 51.81%
-
Net Worth 82,634 -42,834 -44,887 -50,675 -52,028 -52,038 -50,996 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 82,634 -42,834 -44,887 -50,675 -52,028 -52,038 -50,996 -
NOSH 102,018 101,987 102,017 101,351 102,016 102,036 101,992 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.57% 11.06% 17.50% 3.59% -29.41% -45.21% -60.44% -
ROE 27.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.41 132.72 78.28 91.87 39.19 35.09 39.67 138.25%
EPS 22.05 12.55 13.38 1.48 -11.87 -16.04 -22.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 -0.42 -0.44 -0.50 -0.51 -0.51 -0.50 -
Adjusted Per Share Value based on latest NOSH - 101,351
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.82 26.12 15.41 17.97 7.71 6.91 7.81 138.22%
EPS 4.34 2.47 2.63 0.29 -2.34 -3.16 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 -0.0827 -0.0866 -0.0978 -0.1004 -0.1004 -0.0984 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.21 1.27 0.835 0.625 0.69 0.68 0.74 -
P/RPS 0.83 0.96 1.07 0.68 1.76 1.94 1.87 -41.72%
P/EPS 5.49 10.12 6.24 42.23 -5.81 -4.24 -3.25 -
EY 18.22 9.88 16.02 2.37 -17.20 -23.59 -30.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 22/11/12 29/08/12 -
Price 1.53 1.21 1.38 0.805 0.655 0.75 0.69 -
P/RPS 1.05 0.91 1.76 0.88 1.67 2.14 1.74 -28.52%
P/EPS 6.94 9.64 10.31 54.39 -5.52 -4.68 -3.03 -
EY 14.41 10.37 9.70 1.84 -18.12 -21.39 -33.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 0.00 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