[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.17%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 241,366 199,133 128,593 81,075 298,546 212,447 149,601 37.36%
PBT 78,017 62,263 43,704 20,321 86,776 56,092 38,167 60.71%
Tax -12,945 -5,528 -4,000 -1,500 -16,397 -4,880 -3,999 118.04%
NP 65,072 56,735 39,704 18,821 70,379 51,212 34,168 53.34%
-
NP to SH 65,791 56,641 39,427 19,081 71,114 51,580 34,278 54.13%
-
Tax Rate 16.59% 8.88% 9.15% 7.38% 18.90% 8.70% 10.48% -
Total Cost 176,294 142,398 88,889 62,254 228,167 161,235 115,433 32.44%
-
Net Worth 277,419 285,643 267,714 249,787 226,521 205,225 190,622 28.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 277,419 285,643 267,714 249,787 226,521 205,225 190,622 28.27%
NOSH 374,849 348,345 347,680 346,927 343,214 342,042 340,397 6.60%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.96% 28.49% 30.88% 23.21% 23.57% 24.11% 22.84% -
ROE 23.72% 19.83% 14.73% 7.64% 31.39% 25.13% 17.98% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.73 57.17 36.99 23.37 86.99 62.11 43.95 34.54%
EPS 18.84 16.26 11.34 5.50 20.72 15.08 10.07 51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.77 0.72 0.66 0.60 0.56 25.65%
Adjusted Per Share Value based on latest NOSH - 346,927
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.57 38.42 24.81 15.64 57.61 40.99 28.87 37.34%
EPS 12.69 10.93 7.61 3.68 13.72 9.95 6.61 54.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.5512 0.5166 0.482 0.4371 0.396 0.3678 28.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.82 0.805 0.80 0.895 1.06 0.895 1.22 -
P/RPS 1.19 1.41 2.16 3.83 1.22 1.44 2.78 -43.05%
P/EPS 4.38 4.95 7.05 16.27 5.12 5.94 12.12 -49.10%
EY 22.85 20.20 14.18 6.15 19.55 16.85 8.25 96.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.04 1.24 1.61 1.49 2.18 -38.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 -
Price 0.815 0.75 0.845 0.84 0.82 1.10 0.905 -
P/RPS 1.19 1.31 2.28 3.59 0.94 1.77 2.06 -30.52%
P/EPS 4.35 4.61 7.45 15.27 3.96 7.29 8.99 -38.23%
EY 22.99 21.68 13.42 6.55 25.27 13.71 11.13 61.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 1.10 1.17 1.24 1.83 1.62 -25.95%

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