[HOHUP] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 50.67%
YoY- 164.25%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 87,963 75,032 95,045 88,531 82,416 47,846 61,586 26.85%
PBT 22,499 27,559 24,464 16,734 11,326 9,025 4,235 204.77%
Tax -2,498 -7,205 -5,999 299 0 7,487 0 -
NP 20,001 20,354 18,465 17,033 11,326 16,512 4,235 181.75%
-
NP to SH 20,094 18,913 18,481 17,044 11,312 12,899 2,773 274.91%
-
Tax Rate 11.10% 26.14% 24.52% -1.79% 0.00% -82.96% 0.00% -
Total Cost 67,962 54,678 76,580 71,498 71,090 31,334 57,351 11.99%
-
Net Worth 174,730 121,117 101,645 71,764 50,954 82,594 -42,818 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 174,730 121,117 101,645 71,764 50,954 82,594 -42,818 -
NOSH 336,020 310,557 308,016 256,300 169,849 101,968 101,948 121.63%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.74% 27.13% 19.43% 19.24% 13.74% 34.51% 6.88% -
ROE 11.50% 15.62% 18.18% 23.75% 22.20% 15.62% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.18 24.16 30.86 34.54 48.52 46.92 60.41 -42.76%
EPS 5.98 6.09 6.00 6.65 6.66 12.65 2.72 69.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.39 0.33 0.28 0.30 0.81 -0.42 -
Adjusted Per Share Value based on latest NOSH - 256,300
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.97 14.48 18.34 17.08 15.90 9.23 11.88 26.86%
EPS 3.88 3.65 3.57 3.29 2.18 2.49 0.54 272.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.2337 0.1961 0.1385 0.0983 0.1594 -0.0826 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.38 1.26 1.34 1.35 1.47 1.21 1.27 -
P/RPS 5.27 5.22 4.34 3.91 3.03 2.58 2.10 84.77%
P/EPS 23.08 20.69 22.33 20.30 22.07 9.57 46.69 -37.50%
EY 4.33 4.83 4.48 4.93 4.53 10.45 2.14 60.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.23 4.06 4.82 4.90 1.49 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 29/11/13 -
Price 1.42 1.42 1.38 1.50 1.67 1.53 1.21 -
P/RPS 5.42 5.88 4.47 4.34 3.44 3.26 2.00 94.49%
P/EPS 23.75 23.32 23.00 22.56 25.08 12.09 44.49 -34.21%
EY 4.21 4.29 4.35 4.43 3.99 8.27 2.25 51.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.64 4.18 5.36 5.57 1.89 0.00 -

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