[HOHUP] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 35.51%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 68,079 42,636 33,442 35,547 42,233 70,540 47,519 27.00%
PBT 13,873 8,392 12,838 14,134 15,754 18,558 23,384 -29.32%
Tax -4,328 -1,403 -2,512 -2,095 -7,417 -1,528 -2,500 44.03%
NP 9,545 6,989 10,326 12,039 8,337 17,030 20,884 -40.58%
-
NP to SH 9,876 7,445 10,824 12,399 9,150 17,212 20,347 -38.15%
-
Tax Rate 31.20% 16.72% 19.57% 14.82% 47.08% 8.23% 10.69% -
Total Cost 58,534 35,647 23,116 23,508 33,896 53,510 26,635 68.79%
-
Net Worth 337,383 326,137 318,639 307,393 277,419 286,866 268,273 16.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 337,383 326,137 318,639 307,393 277,419 286,866 268,273 16.46%
NOSH 374,870 374,870 374,870 374,870 374,849 349,837 348,407 4.98%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.02% 16.39% 30.88% 33.87% 19.74% 24.14% 43.95% -
ROE 2.93% 2.28% 3.40% 4.03% 3.30% 6.00% 7.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.16 11.37 8.92 9.48 12.03 20.16 13.64 20.95%
EPS 2.64 1.99 2.89 3.31 2.61 4.92 5.84 -41.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.82 0.79 0.82 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 374,870
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.14 8.23 6.45 6.86 8.15 13.61 9.17 27.01%
EPS 1.91 1.44 2.09 2.39 1.77 3.32 3.93 -38.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.651 0.6293 0.6148 0.5931 0.5353 0.5535 0.5176 16.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.53 0.67 0.79 0.775 0.82 0.805 0.80 -
P/RPS 2.92 5.89 8.86 8.17 6.82 3.99 5.87 -37.13%
P/EPS 20.12 33.74 27.36 23.43 31.47 16.36 13.70 29.11%
EY 4.97 2.96 3.65 4.27 3.18 6.11 7.30 -22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.93 0.95 1.04 0.98 1.04 -31.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 -
Price 0.54 0.635 0.725 0.905 0.815 0.75 0.845 -
P/RPS 2.97 5.58 8.13 9.54 6.78 3.72 6.20 -38.69%
P/EPS 20.50 31.97 25.11 27.36 31.28 15.24 14.47 26.06%
EY 4.88 3.13 3.98 3.65 3.20 6.56 6.91 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.85 1.10 1.03 0.91 1.10 -33.16%

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