[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 43.66%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 68,989 35,547 241,366 199,133 128,593 81,075 298,546 -62.37%
PBT 26,972 14,134 78,017 62,263 43,704 20,321 86,776 -54.14%
Tax -4,607 -2,095 -12,945 -5,528 -4,000 -1,500 -16,397 -57.13%
NP 22,365 12,039 65,072 56,735 39,704 18,821 70,379 -53.46%
-
NP to SH 23,223 12,399 65,791 56,641 39,427 19,081 71,114 -52.61%
-
Tax Rate 17.08% 14.82% 16.59% 8.88% 9.15% 7.38% 18.90% -
Total Cost 46,624 23,508 176,294 142,398 88,889 62,254 228,167 -65.34%
-
Net Worth 318,639 307,393 277,419 285,643 267,714 249,787 226,521 25.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 318,639 307,393 277,419 285,643 267,714 249,787 226,521 25.56%
NOSH 374,870 374,870 374,849 348,345 347,680 346,927 343,214 6.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.42% 33.87% 26.96% 28.49% 30.88% 23.21% 23.57% -
ROE 7.29% 4.03% 23.72% 19.83% 14.73% 7.64% 31.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.40 9.48 68.73 57.17 36.99 23.37 86.99 -64.53%
EPS 6.20 3.31 18.84 16.26 11.34 5.50 20.72 -55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.79 0.82 0.77 0.72 0.66 18.39%
Adjusted Per Share Value based on latest NOSH - 349,837
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.31 6.86 46.57 38.42 24.81 15.64 57.61 -62.38%
EPS 4.48 2.39 12.69 10.93 7.61 3.68 13.72 -52.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6148 0.5931 0.5353 0.5512 0.5166 0.482 0.4371 25.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.79 0.775 0.82 0.805 0.80 0.895 1.06 -
P/RPS 4.29 8.17 1.19 1.41 2.16 3.83 1.22 131.41%
P/EPS 12.75 23.43 4.38 4.95 7.05 16.27 5.12 83.82%
EY 7.84 4.27 22.85 20.20 14.18 6.15 19.55 -45.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.04 0.98 1.04 1.24 1.61 -30.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 -
Price 0.725 0.905 0.815 0.75 0.845 0.84 0.82 -
P/RPS 3.94 9.54 1.19 1.31 2.28 3.59 0.94 160.19%
P/EPS 11.70 27.36 4.35 4.61 7.45 15.27 3.96 106.03%
EY 8.54 3.65 22.99 21.68 13.42 6.55 25.27 -51.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.10 1.03 0.91 1.10 1.17 1.24 -22.27%

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