[HOHUP] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 6.63%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 35,547 42,233 70,540 47,519 81,075 86,099 62,846 -31.58%
PBT 14,134 15,754 18,558 23,384 20,321 30,684 17,926 -14.64%
Tax -2,095 -7,417 -1,528 -2,500 -1,500 -11,517 -882 77.92%
NP 12,039 8,337 17,030 20,884 18,821 19,167 17,044 -20.66%
-
NP to SH 12,399 9,150 17,212 20,347 19,081 19,534 17,302 -19.90%
-
Tax Rate 14.82% 47.08% 8.23% 10.69% 7.38% 37.53% 4.92% -
Total Cost 23,508 33,896 53,510 26,635 62,254 66,932 45,802 -35.86%
-
Net Worth 307,393 277,419 286,866 268,273 249,787 228,995 207,209 30.04%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 307,393 277,419 286,866 268,273 249,787 228,995 207,209 30.04%
NOSH 374,870 374,849 349,837 348,407 346,927 346,962 345,349 5.61%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 33.87% 19.74% 24.14% 43.95% 23.21% 22.26% 27.12% -
ROE 4.03% 3.30% 6.00% 7.58% 7.64% 8.53% 8.35% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.48 12.03 20.16 13.64 23.37 24.82 18.20 -35.23%
EPS 3.31 2.61 4.92 5.84 5.50 5.63 5.01 -24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.82 0.77 0.72 0.66 0.60 23.12%
Adjusted Per Share Value based on latest NOSH - 348,407
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.86 8.15 13.61 9.17 15.64 16.61 12.12 -31.55%
EPS 2.39 1.77 3.32 3.93 3.68 3.77 3.34 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.5352 0.5534 0.5176 0.4819 0.4418 0.3998 30.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.775 0.82 0.805 0.80 0.895 1.06 0.895 -
P/RPS 8.17 6.82 3.99 5.87 3.83 4.27 4.92 40.18%
P/EPS 23.43 31.47 16.36 13.70 16.27 18.83 17.86 19.81%
EY 4.27 3.18 6.11 7.30 6.15 5.31 5.60 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.98 1.04 1.24 1.61 1.49 -25.90%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 -
Price 0.905 0.815 0.75 0.845 0.84 0.82 1.10 -
P/RPS 9.54 6.78 3.72 6.20 3.59 3.30 6.04 35.58%
P/EPS 27.36 31.28 15.24 14.47 15.27 14.56 21.96 15.77%
EY 3.65 3.20 6.56 6.91 6.55 6.87 4.55 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.03 0.91 1.10 1.17 1.24 1.83 -28.75%

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