[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -90.13%
YoY- -68.32%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 194,969 150,778 100,884 44,352 292,180 211,322 143,274 22.73%
PBT -22,563 -89 825 6,574 79,958 57,307 39,183 -
Tax -6,008 -2,647 -1,127 -689 -28,518 -13,997 -6,942 -9.15%
NP -28,571 -2,736 -302 5,885 51,440 43,310 32,241 -
-
NP to SH -21,874 -210 689 5,020 50,864 41,289 29,924 -
-
Tax Rate - - 136.61% 10.48% 35.67% 24.42% 17.72% -
Total Cost 223,540 153,514 101,186 38,467 240,740 168,012 111,033 59.23%
-
Net Worth 424,352 465,169 465,169 470,117 437,127 470,117 457,746 -4.91%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 424,352 465,169 465,169 470,117 437,127 470,117 457,746 -4.91%
NOSH 494,860 494,860 494,860 494,860 412,383 412,383 412,383 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -14.65% -1.81% -0.30% 13.27% 17.61% 20.49% 22.50% -
ROE -5.15% -0.05% 0.15% 1.07% 11.64% 8.78% 6.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.43 30.47 20.39 8.96 70.85 51.24 34.74 10.61%
EPS -4.54 -0.04 -0.14 1.01 12.33 10.01 7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.94 0.94 0.95 1.06 1.14 1.11 -14.30%
Adjusted Per Share Value based on latest NOSH - 494,860
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.62 29.09 19.47 8.56 56.38 40.78 27.65 22.71%
EPS -4.22 -0.04 0.13 0.97 9.81 7.97 5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8188 0.8976 0.8976 0.9071 0.8435 0.9071 0.8832 -4.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.305 0.385 0.405 0.435 0.465 0.395 0.545 -
P/RPS 0.75 1.26 1.99 4.85 0.66 0.77 1.57 -38.80%
P/EPS -6.72 -907.24 290.88 42.88 3.77 3.95 7.51 -
EY -14.87 -0.11 0.34 2.33 26.53 25.35 13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.43 0.46 0.44 0.35 0.49 -20.04%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 04/03/22 26/11/21 23/08/21 28/05/21 24/02/21 20/11/20 26/08/20 -
Price 0.32 0.315 0.41 0.445 0.44 0.425 0.475 -
P/RPS 0.79 1.03 2.01 4.97 0.62 0.83 1.37 -30.65%
P/EPS -7.05 -742.29 294.47 43.87 3.57 4.24 6.55 -
EY -14.18 -0.13 0.34 2.28 28.03 23.56 15.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.44 0.47 0.42 0.37 0.43 -11.14%

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