[HOHUP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 37.87%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 199,133 128,593 81,075 298,546 212,447 149,601 87,963 72.15%
PBT 62,263 43,704 20,321 86,776 56,092 38,167 22,499 96.74%
Tax -5,528 -4,000 -1,500 -16,397 -4,880 -3,999 -2,498 69.57%
NP 56,735 39,704 18,821 70,379 51,212 34,168 20,001 100.00%
-
NP to SH 56,641 39,427 19,081 71,114 51,580 34,278 20,094 99.16%
-
Tax Rate 8.88% 9.15% 7.38% 18.90% 8.70% 10.48% 11.10% -
Total Cost 142,398 88,889 62,254 228,167 161,235 115,433 67,962 63.52%
-
Net Worth 285,643 267,714 249,787 226,521 205,225 190,622 174,730 38.64%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 285,643 267,714 249,787 226,521 205,225 190,622 174,730 38.64%
NOSH 348,345 347,680 346,927 343,214 342,042 340,397 336,020 2.42%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 28.49% 30.88% 23.21% 23.57% 24.11% 22.84% 22.74% -
ROE 19.83% 14.73% 7.64% 31.39% 25.13% 17.98% 11.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.17 36.99 23.37 86.99 62.11 43.95 26.18 68.07%
EPS 16.26 11.34 5.50 20.72 15.08 10.07 5.98 94.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.77 0.72 0.66 0.60 0.56 0.52 35.36%
Adjusted Per Share Value based on latest NOSH - 346,962
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.42 24.81 15.64 57.61 40.99 28.87 16.97 72.16%
EPS 10.93 7.61 3.68 13.72 9.95 6.61 3.88 99.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5512 0.5166 0.482 0.4371 0.396 0.3678 0.3371 38.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.805 0.80 0.895 1.06 0.895 1.22 1.38 -
P/RPS 1.41 2.16 3.83 1.22 1.44 2.78 5.27 -58.37%
P/EPS 4.95 7.05 16.27 5.12 5.94 12.12 23.08 -64.06%
EY 20.20 14.18 6.15 19.55 16.85 8.25 4.33 178.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.24 1.61 1.49 2.18 2.65 -48.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 -
Price 0.75 0.845 0.84 0.82 1.10 0.905 1.42 -
P/RPS 1.31 2.28 3.59 0.94 1.77 2.06 5.42 -61.09%
P/EPS 4.61 7.45 15.27 3.96 7.29 8.99 23.75 -66.37%
EY 21.68 13.42 6.55 25.27 13.71 11.13 4.21 197.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 1.17 1.24 1.83 1.62 2.73 -51.82%

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