[HOHUP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.43%
YoY- 566.46%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 61,638 87,963 75,032 95,045 88,531 82,416 47,846 18.45%
PBT 15,667 22,499 27,559 24,464 16,734 11,326 9,025 44.58%
Tax -1,500 -2,498 -7,205 -5,999 299 0 7,487 -
NP 14,167 20,001 20,354 18,465 17,033 11,326 16,512 -9.73%
-
NP to SH 14,184 20,094 18,913 18,481 17,044 11,312 12,899 6.55%
-
Tax Rate 9.57% 11.10% 26.14% 24.52% -1.79% 0.00% -82.96% -
Total Cost 47,471 67,962 54,678 76,580 71,498 71,090 31,334 32.00%
-
Net Worth 206,850 174,730 121,117 101,645 71,764 50,954 82,594 84.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 206,850 174,730 121,117 101,645 71,764 50,954 82,594 84.72%
NOSH 369,375 336,020 310,557 308,016 256,300 169,849 101,968 136.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.98% 22.74% 27.13% 19.43% 19.24% 13.74% 34.51% -
ROE 6.86% 11.50% 15.62% 18.18% 23.75% 22.20% 15.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.69 26.18 24.16 30.86 34.54 48.52 46.92 -49.89%
EPS 3.84 5.98 6.09 6.00 6.65 6.66 12.65 -54.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.39 0.33 0.28 0.30 0.81 -21.86%
Adjusted Per Share Value based on latest NOSH - 308,016
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.89 16.97 14.48 18.34 17.08 15.90 9.23 18.44%
EPS 2.74 3.88 3.65 3.57 3.29 2.18 2.49 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.3371 0.2337 0.1961 0.1385 0.0983 0.1594 84.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.22 1.38 1.26 1.34 1.35 1.47 1.21 -
P/RPS 7.31 5.27 5.22 4.34 3.91 3.03 2.58 100.61%
P/EPS 31.77 23.08 20.69 22.33 20.30 22.07 9.57 123.02%
EY 3.15 4.33 4.83 4.48 4.93 4.53 10.45 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.65 3.23 4.06 4.82 4.90 1.49 28.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 -
Price 0.905 1.42 1.42 1.38 1.50 1.67 1.53 -
P/RPS 5.42 5.42 5.88 4.47 4.34 3.44 3.26 40.47%
P/EPS 23.57 23.75 23.32 23.00 22.56 25.08 12.09 56.24%
EY 4.24 4.21 4.29 4.35 4.43 3.99 8.27 -36.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.73 3.64 4.18 5.36 5.57 1.89 -9.79%

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