[HOHUP] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 106.63%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 35,547 241,366 199,133 128,593 81,075 298,546 212,447 -69.60%
PBT 14,134 78,017 62,263 43,704 20,321 86,776 56,092 -60.07%
Tax -2,095 -12,945 -5,528 -4,000 -1,500 -16,397 -4,880 -43.06%
NP 12,039 65,072 56,735 39,704 18,821 70,379 51,212 -61.87%
-
NP to SH 12,399 65,791 56,641 39,427 19,081 71,114 51,580 -61.30%
-
Tax Rate 14.82% 16.59% 8.88% 9.15% 7.38% 18.90% 8.70% -
Total Cost 23,508 176,294 142,398 88,889 62,254 228,167 161,235 -72.26%
-
Net Worth 307,393 277,419 285,643 267,714 249,787 226,521 205,225 30.87%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 307,393 277,419 285,643 267,714 249,787 226,521 205,225 30.87%
NOSH 374,870 374,849 348,345 347,680 346,927 343,214 342,042 6.29%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 33.87% 26.96% 28.49% 30.88% 23.21% 23.57% 24.11% -
ROE 4.03% 23.72% 19.83% 14.73% 7.64% 31.39% 25.13% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.48 68.73 57.17 36.99 23.37 86.99 62.11 -71.40%
EPS 3.31 18.84 16.26 11.34 5.50 20.72 15.08 -63.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.82 0.77 0.72 0.66 0.60 23.12%
Adjusted Per Share Value based on latest NOSH - 348,407
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.86 46.57 38.42 24.81 15.64 57.60 40.99 -69.59%
EPS 2.39 12.69 10.93 7.61 3.68 13.72 9.95 -61.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.5352 0.5511 0.5165 0.4819 0.437 0.3959 30.87%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.775 0.82 0.805 0.80 0.895 1.06 0.895 -
P/RPS 8.17 1.19 1.41 2.16 3.83 1.22 1.44 217.77%
P/EPS 23.43 4.38 4.95 7.05 16.27 5.12 5.94 149.43%
EY 4.27 22.85 20.20 14.18 6.15 19.55 16.85 -59.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.98 1.04 1.24 1.61 1.49 -25.90%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 -
Price 0.905 0.815 0.75 0.845 0.84 0.82 1.10 -
P/RPS 9.54 1.19 1.31 2.28 3.59 0.94 1.77 207.09%
P/EPS 27.36 4.35 4.61 7.45 15.27 3.96 7.29 141.31%
EY 3.65 22.99 21.68 13.42 6.55 25.27 13.71 -58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.03 0.91 1.10 1.17 1.24 1.83 -28.75%

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