[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -14.72%
YoY- -30.28%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 259,955 211,973 220,314 233,992 179,704 148,833 137,978 52.36%
PBT 37,896 38,116 40,486 44,768 49,236 47,152 53,944 -20.92%
Tax -11,396 -10,337 -11,152 -11,500 -10,337 -8,013 -9,214 15.17%
NP 26,500 27,778 29,334 33,268 38,899 39,138 44,730 -29.39%
-
NP to SH 27,395 27,876 30,884 34,576 40,544 40,890 46,446 -29.60%
-
Tax Rate 30.07% 27.12% 27.55% 25.69% 20.99% 16.99% 17.08% -
Total Cost 233,455 184,194 190,980 200,724 140,805 109,694 93,248 84.07%
-
Net Worth 363,627 356,126 348,629 344,880 337,383 326,137 318,639 9.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 363,627 356,126 348,629 344,880 337,383 326,137 318,639 9.17%
NOSH 374,894 374,870 374,870 374,870 374,870 374,870 374,870 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.19% 13.10% 13.31% 14.22% 21.65% 26.30% 32.42% -
ROE 7.53% 7.83% 8.86% 10.03% 12.02% 12.54% 14.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.34 56.55 58.77 62.42 47.94 39.70 36.81 52.35%
EPS 7.31 7.44 8.24 9.24 10.82 10.91 12.40 -29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.93 0.92 0.90 0.87 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 374,870
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.16 40.90 42.51 45.15 34.67 28.72 26.62 52.38%
EPS 5.29 5.38 5.96 6.67 7.82 7.89 8.96 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7016 0.6872 0.6727 0.6655 0.651 0.6293 0.6148 9.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.43 0.48 0.44 0.53 0.67 0.79 -
P/RPS 0.45 0.76 0.82 0.70 1.11 1.69 2.15 -64.64%
P/EPS 4.31 5.78 5.83 4.77 4.90 6.14 6.38 -22.95%
EY 23.20 17.29 17.16 20.96 20.41 16.28 15.68 29.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.52 0.48 0.59 0.77 0.93 -50.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 29/08/18 18/05/18 26/02/18 24/11/17 28/08/17 -
Price 0.395 0.33 0.45 0.415 0.54 0.635 0.725 -
P/RPS 0.57 0.58 0.77 0.66 1.13 1.60 1.97 -56.15%
P/EPS 5.41 4.44 5.46 4.50 4.99 5.82 5.85 -5.06%
EY 18.50 22.53 18.31 22.23 20.03 17.18 17.09 5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.48 0.45 0.60 0.73 0.85 -38.41%

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