[HOHUP] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -12.47%
YoY- -30.28%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 100,975 48,823 51,659 58,498 68,079 42,636 33,442 108.48%
PBT 9,309 8,344 9,051 11,192 13,873 8,392 12,838 -19.24%
Tax -3,643 -2,177 -2,701 -2,875 -4,328 -1,403 -2,512 28.03%
NP 5,666 6,167 6,350 8,317 9,545 6,989 10,326 -32.90%
-
NP to SH 6,488 5,465 6,797 8,644 9,876 7,445 10,824 -28.84%
-
Tax Rate 39.13% 26.09% 29.84% 25.69% 31.20% 16.72% 19.57% -
Total Cost 95,309 42,656 45,309 50,181 58,534 35,647 23,116 156.46%
-
Net Worth 363,627 356,126 348,629 344,880 337,383 326,137 318,639 9.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 363,627 356,126 348,629 344,880 337,383 326,137 318,639 9.17%
NOSH 374,894 374,870 374,870 374,870 374,870 374,870 374,870 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.61% 12.63% 12.29% 14.22% 14.02% 16.39% 30.88% -
ROE 1.78% 1.53% 1.95% 2.51% 2.93% 2.28% 3.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.94 13.02 13.78 15.60 18.16 11.37 8.92 108.51%
EPS 1.73 1.46 1.81 2.31 2.64 1.99 2.89 -28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.93 0.92 0.90 0.87 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 374,870
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.48 9.42 9.97 11.29 13.14 8.23 6.45 108.51%
EPS 1.25 1.05 1.31 1.67 1.91 1.44 2.09 -28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7016 0.6872 0.6727 0.6655 0.651 0.6293 0.6148 9.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.43 0.48 0.44 0.53 0.67 0.79 -
P/RPS 1.17 3.30 3.48 2.82 2.92 5.89 8.86 -73.97%
P/EPS 18.20 29.50 26.47 19.08 20.12 33.74 27.36 -23.74%
EY 5.49 3.39 3.78 5.24 4.97 2.96 3.65 31.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.52 0.48 0.59 0.77 0.93 -50.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 29/08/18 18/05/18 26/02/18 24/11/17 28/08/17 -
Price 0.395 0.33 0.45 0.415 0.54 0.635 0.725 -
P/RPS 1.47 2.53 3.27 2.66 2.97 5.58 8.13 -67.92%
P/EPS 22.82 22.64 24.82 18.00 20.50 31.97 25.11 -6.15%
EY 4.38 4.42 4.03 5.56 4.88 3.13 3.98 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.48 0.45 0.60 0.73 0.85 -38.41%

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