[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 20.97%
YoY- 199.06%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 292,180 281,762 286,548 321,208 366,265 266,320 189,798 33.14%
PBT 79,958 76,409 78,366 93,028 75,625 51,201 28,008 100.60%
Tax -28,518 -18,662 -13,884 -18,468 -21,854 -15,966 -8,472 123.78%
NP 51,440 57,746 64,482 74,560 53,771 35,234 19,536 90.12%
-
NP to SH 50,864 55,052 59,848 63,388 52,401 35,244 20,352 83.65%
-
Tax Rate 35.67% 24.42% 17.72% 19.85% 28.90% 31.18% 30.25% -
Total Cost 240,740 224,016 222,066 246,648 312,494 231,085 170,262 25.84%
-
Net Worth 437,127 470,117 457,746 449,498 433,003 389,885 374,890 10.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 437,127 470,117 457,746 449,498 433,003 389,885 374,890 10.73%
NOSH 412,383 412,383 412,383 412,383 412,383 374,894 374,894 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.61% 20.49% 22.50% 23.21% 14.68% 13.23% 10.29% -
ROE 11.64% 11.71% 13.07% 14.10% 12.10% 9.04% 5.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.85 68.33 69.49 77.89 88.82 71.04 50.63 24.98%
EPS 12.33 13.35 14.52 15.36 12.71 9.40 5.42 72.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.14 1.11 1.09 1.05 1.04 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 412,383
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.37 54.36 55.28 61.97 70.66 51.38 36.62 33.14%
EPS 9.81 10.62 11.55 12.23 10.11 6.80 3.93 83.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8433 0.907 0.8831 0.8672 0.8354 0.7522 0.7233 10.72%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.465 0.395 0.545 0.33 0.51 0.48 0.525 -
P/RPS 0.66 0.58 0.78 0.42 0.57 0.68 1.04 -26.04%
P/EPS 3.77 2.96 3.76 2.15 4.01 5.11 9.67 -46.47%
EY 26.53 33.80 26.63 46.58 24.92 19.59 10.34 86.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.49 0.30 0.49 0.46 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 20/11/20 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 -
Price 0.44 0.425 0.475 0.58 0.54 0.53 0.525 -
P/RPS 0.62 0.62 0.68 0.74 0.61 0.75 1.04 -29.05%
P/EPS 3.57 3.18 3.27 3.77 4.25 5.64 9.67 -48.38%
EY 28.03 31.41 30.55 26.50 23.53 17.74 10.34 93.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.53 0.51 0.51 0.53 -14.30%

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