[HOHUP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 31.03%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 199,740 94,899 42,362 259,955 158,980 110,157 58,498 126.58%
PBT 38,401 14,004 6,902 37,896 28,587 20,243 11,192 127.31%
Tax -11,975 -4,236 -2,058 -11,396 -7,753 -5,576 -2,875 158.65%
NP 26,426 9,768 4,844 26,500 20,834 14,667 8,317 115.97%
-
NP to SH 26,433 10,176 5,299 27,395 20,907 15,442 8,644 110.53%
-
Tax Rate 31.18% 30.25% 29.82% 30.07% 27.12% 27.55% 25.69% -
Total Cost 173,314 85,131 37,518 233,455 138,146 95,490 50,181 128.31%
-
Net Worth 389,885 374,890 368,971 363,627 356,126 348,629 344,880 8.51%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 389,885 374,890 368,971 363,627 356,126 348,629 344,880 8.51%
NOSH 374,894 374,894 374,894 374,894 374,870 374,870 374,870 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.23% 10.29% 11.43% 10.19% 13.10% 13.31% 14.22% -
ROE 6.78% 2.71% 1.44% 7.53% 5.87% 4.43% 2.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 53.28 25.31 11.30 69.34 42.41 29.39 15.60 126.62%
EPS 7.05 2.71 1.41 7.31 5.58 4.12 2.31 110.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 0.9842 0.97 0.95 0.93 0.92 8.50%
Adjusted Per Share Value based on latest NOSH - 374,894
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 38.54 18.31 8.17 50.16 30.68 21.26 11.29 126.54%
EPS 5.10 1.96 1.02 5.29 4.03 2.98 1.67 110.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7523 0.7234 0.7119 0.7016 0.6872 0.6727 0.6655 8.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.48 0.525 0.46 0.315 0.43 0.48 0.44 -
P/RPS 0.90 2.07 4.07 0.45 1.01 1.63 2.82 -53.26%
P/EPS 6.81 19.34 32.54 4.31 7.71 11.65 19.08 -49.65%
EY 14.69 5.17 3.07 23.20 12.97 8.58 5.24 98.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.32 0.45 0.52 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 18/05/18 -
Price 0.53 0.525 0.65 0.395 0.33 0.45 0.415 -
P/RPS 0.99 2.07 5.75 0.57 0.78 1.53 2.66 -48.22%
P/EPS 7.52 19.34 45.99 5.41 5.92 10.92 18.00 -44.08%
EY 13.30 5.17 2.17 18.50 16.90 9.15 5.56 78.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.66 0.41 0.35 0.48 0.45 8.69%

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