[HOHUP] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 59.73%
YoY- 300.25%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 68,048 62,972 80,302 166,525 104,841 52,537 42,362 37.04%
PBT 18,124 15,926 23,257 37,224 24,397 7,102 6,902 90.00%
Tax -7,055 -2,325 -4,617 -9,879 -7,739 -2,178 -2,058 126.84%
NP 11,069 13,601 18,640 27,345 16,658 4,924 4,844 73.22%
-
NP to SH 11,365 14,077 15,847 25,968 16,257 4,877 5,299 66.07%
-
Tax Rate 38.93% 14.60% 19.85% 26.54% 31.72% 30.67% 29.82% -
Total Cost 56,979 49,371 61,662 139,180 88,183 47,613 37,518 32.02%
-
Net Worth 470,117 457,746 449,498 433,003 389,885 374,890 368,971 17.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 470,117 457,746 449,498 433,003 389,885 374,890 368,971 17.47%
NOSH 412,383 412,383 412,383 412,383 374,894 374,894 374,894 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.27% 21.60% 23.21% 16.42% 15.89% 9.37% 11.43% -
ROE 2.42% 3.08% 3.53% 6.00% 4.17% 1.30% 1.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.50 15.27 19.47 40.38 27.97 14.01 11.30 28.61%
EPS 2.76 3.41 3.84 6.30 4.34 1.30 1.41 56.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.09 1.05 1.04 1.00 0.9842 10.26%
Adjusted Per Share Value based on latest NOSH - 412,383
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.13 12.15 15.49 32.13 20.23 10.14 8.17 37.08%
EPS 2.19 2.72 3.06 5.01 3.14 0.94 1.02 66.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9071 0.8832 0.8673 0.8355 0.7523 0.7234 0.7119 17.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.395 0.545 0.33 0.51 0.48 0.525 0.46 -
P/RPS 2.39 3.57 1.69 1.26 1.72 3.75 4.07 -29.80%
P/EPS 14.33 15.97 8.59 8.10 11.07 40.36 32.54 -42.03%
EY 6.98 6.26 11.64 12.35 9.03 2.48 3.07 72.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.30 0.49 0.46 0.53 0.47 -17.79%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 -
Price 0.425 0.475 0.58 0.54 0.53 0.525 0.65 -
P/RPS 2.58 3.11 2.98 1.34 1.90 3.75 5.75 -41.30%
P/EPS 15.42 13.92 15.09 8.58 12.22 40.36 45.99 -51.64%
EY 6.48 7.19 6.63 11.66 8.18 2.48 2.17 106.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.53 0.51 0.51 0.53 0.66 -31.93%

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