[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -81.15%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 179,704 111,625 68,989 35,547 241,366 199,133 128,593 24.91%
PBT 49,236 35,364 26,972 14,134 78,017 62,263 43,704 8.24%
Tax -10,337 -6,010 -4,607 -2,095 -12,945 -5,528 -4,000 87.99%
NP 38,899 29,354 22,365 12,039 65,072 56,735 39,704 -1.35%
-
NP to SH 40,544 30,668 23,223 12,399 65,791 56,641 39,427 1.87%
-
Tax Rate 20.99% 16.99% 17.08% 14.82% 16.59% 8.88% 9.15% -
Total Cost 140,805 82,271 46,624 23,508 176,294 142,398 88,889 35.77%
-
Net Worth 337,383 326,137 318,639 307,393 277,419 285,643 267,714 16.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 337,383 326,137 318,639 307,393 277,419 285,643 267,714 16.62%
NOSH 374,870 374,870 374,870 374,870 374,849 348,345 347,680 5.13%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.65% 26.30% 32.42% 33.87% 26.96% 28.49% 30.88% -
ROE 12.02% 9.40% 7.29% 4.03% 23.72% 19.83% 14.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.94 29.78 18.40 9.48 68.73 57.17 36.99 18.81%
EPS 10.82 8.18 6.20 3.31 18.84 16.26 11.34 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.82 0.79 0.82 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 374,870
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.67 21.54 13.31 6.86 46.57 38.42 24.81 24.91%
EPS 7.82 5.92 4.48 2.39 12.69 10.93 7.61 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6509 0.6292 0.6147 0.593 0.5352 0.5511 0.5165 16.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.53 0.67 0.79 0.775 0.82 0.805 0.80 -
P/RPS 1.11 2.25 4.29 8.17 1.19 1.41 2.16 -35.76%
P/EPS 4.90 8.19 12.75 23.43 4.38 4.95 7.05 -21.48%
EY 20.41 12.21 7.84 4.27 22.85 20.20 14.18 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.93 0.95 1.04 0.98 1.04 -31.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 -
Price 0.54 0.635 0.725 0.905 0.815 0.75 0.845 -
P/RPS 1.13 2.13 3.94 9.54 1.19 1.31 2.28 -37.29%
P/EPS 4.99 7.76 11.70 27.36 4.35 4.61 7.45 -23.39%
EY 20.03 12.88 8.54 3.65 22.99 21.68 13.42 30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.85 1.10 1.03 0.91 1.10 -33.16%

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