[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 32.06%
YoY- -45.86%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 110,157 58,498 179,704 111,625 68,989 35,547 241,366 -40.80%
PBT 20,243 11,192 49,236 35,364 26,972 14,134 78,017 -59.41%
Tax -5,576 -2,875 -10,337 -6,010 -4,607 -2,095 -12,945 -43.05%
NP 14,667 8,317 38,899 29,354 22,365 12,039 65,072 -63.06%
-
NP to SH 15,442 8,644 40,544 30,668 23,223 12,399 65,791 -62.05%
-
Tax Rate 27.55% 25.69% 20.99% 16.99% 17.08% 14.82% 16.59% -
Total Cost 95,490 50,181 140,805 82,271 46,624 23,508 176,294 -33.62%
-
Net Worth 348,629 344,880 337,383 326,137 318,639 307,393 277,419 16.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 348,629 344,880 337,383 326,137 318,639 307,393 277,419 16.50%
NOSH 374,870 374,870 374,870 374,870 374,870 374,870 374,849 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.31% 14.22% 21.65% 26.30% 32.42% 33.87% 26.96% -
ROE 4.43% 2.51% 12.02% 9.40% 7.29% 4.03% 23.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.39 15.60 47.94 29.78 18.40 9.48 68.73 -43.32%
EPS 4.12 2.31 10.82 8.18 6.20 3.31 18.84 -63.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.90 0.87 0.85 0.82 0.79 11.52%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.26 11.29 34.67 21.54 13.31 6.86 46.57 -40.79%
EPS 2.98 1.67 7.82 5.92 4.48 2.39 12.69 -62.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6727 0.6655 0.651 0.6293 0.6148 0.5931 0.5353 16.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.48 0.44 0.53 0.67 0.79 0.775 0.82 -
P/RPS 1.63 2.82 1.11 2.25 4.29 8.17 1.19 23.40%
P/EPS 11.65 19.08 4.90 8.19 12.75 23.43 4.38 92.31%
EY 8.58 5.24 20.41 12.21 7.84 4.27 22.85 -48.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.59 0.77 0.93 0.95 1.04 -37.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 18/05/18 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 -
Price 0.45 0.415 0.54 0.635 0.725 0.905 0.815 -
P/RPS 1.53 2.66 1.13 2.13 3.94 9.54 1.19 18.29%
P/EPS 10.92 18.00 4.99 7.76 11.70 27.36 4.35 85.02%
EY 9.15 5.56 20.03 12.88 8.54 3.65 22.99 -45.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.60 0.73 0.85 1.10 1.03 -39.97%

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