[HOHUP] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.32%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,233 70,540 47,519 81,075 86,099 62,846 61,638 -22.19%
PBT 15,754 18,558 23,384 20,321 30,684 17,926 15,667 0.36%
Tax -7,417 -1,528 -2,500 -1,500 -11,517 -882 -1,500 188.83%
NP 8,337 17,030 20,884 18,821 19,167 17,044 14,167 -29.66%
-
NP to SH 9,150 17,212 20,347 19,081 19,534 17,302 14,184 -25.24%
-
Tax Rate 47.08% 8.23% 10.69% 7.38% 37.53% 4.92% 9.57% -
Total Cost 33,896 53,510 26,635 62,254 66,932 45,802 47,471 -20.03%
-
Net Worth 277,419 286,866 268,273 249,787 228,995 207,209 206,850 21.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 277,419 286,866 268,273 249,787 228,995 207,209 206,850 21.50%
NOSH 374,849 349,837 348,407 346,927 346,962 345,349 369,375 0.98%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.74% 24.14% 43.95% 23.21% 22.26% 27.12% 22.98% -
ROE 3.30% 6.00% 7.58% 7.64% 8.53% 8.35% 6.86% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.03 20.16 13.64 23.37 24.82 18.20 16.69 -19.52%
EPS 2.61 4.92 5.84 5.50 5.63 5.01 3.84 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.77 0.72 0.66 0.60 0.56 25.65%
Adjusted Per Share Value based on latest NOSH - 346,927
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.15 13.61 9.17 15.64 16.61 12.12 11.89 -22.16%
EPS 1.77 3.32 3.93 3.68 3.77 3.34 2.74 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5534 0.5176 0.4819 0.4418 0.3998 0.3991 21.49%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.82 0.805 0.80 0.895 1.06 0.895 1.22 -
P/RPS 6.82 3.99 5.87 3.83 4.27 4.92 7.31 -4.50%
P/EPS 31.47 16.36 13.70 16.27 18.83 17.86 31.77 -0.62%
EY 3.18 6.11 7.30 6.15 5.31 5.60 3.15 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.04 1.24 1.61 1.49 2.18 -38.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 -
Price 0.815 0.75 0.845 0.84 0.82 1.10 0.905 -
P/RPS 6.78 3.72 6.20 3.59 3.30 6.04 5.42 16.01%
P/EPS 31.28 15.24 14.47 15.27 14.56 21.96 23.57 20.66%
EY 3.20 6.56 6.91 6.55 6.87 4.55 4.24 -17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 1.10 1.17 1.24 1.83 1.62 -25.95%

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