[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

Qtr Results Q1 2018.pdf

Latest QR

Upcoming QR

HOHUP's Result

HOHUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Quarter Result
Revenue	100,975	48,823	51,659	58,498	68,079	42,636	33,442	108.48%
YoY %	106.82%	-5.49%	-11.69%	-14.07%	59.67%	27.49%	-	-
Horiz. %	301.94%	145.99%	154.47%	174.92%	203.57%	127.49%	100.00%	-
PBT	9,309	8,344	9,051	11,192	13,873	8,392	12,838	-19.24%
YoY %	11.57%	-7.81%	-19.13%	-19.33%	65.31%	-34.63%	-	-
Horiz. %	72.51%	64.99%	70.50%	87.18%	108.06%	65.37%	100.00%	-
Tax	-3,643	-2,177	-2,701	-2,875	-4,328	-1,403	-2,512	28.03%
YoY %	-67.34%	19.40%	6.05%	33.57%	-208.48%	44.15%	-	-
Horiz. %	145.02%	86.66%	107.52%	114.45%	172.29%	55.85%	100.00%	-
NP	5,666	6,167	6,350	8,317	9,545	6,989	10,326	-32.90%
YoY %	-8.12%	-2.88%	-23.65%	-12.87%	36.57%	-32.32%	-	-
Horiz. %	54.87%	59.72%	61.50%	80.54%	92.44%	67.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,488	5,465	6,797	8,644	9,876	7,445	10,824	-28.84%
YoY %	18.72%	-19.60%	-21.37%	-12.47%	32.65%	-31.22%	-	-
Horiz. %	59.94%	50.49%	62.80%	79.86%	91.24%	68.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.13%	26.09%	29.84%	25.69%	31.20%	16.72%	19.57%	-
YoY %	49.98%	-12.57%	16.15%	-17.66%	86.60%	-14.56%	-	-
Horiz. %	199.95%	133.32%	152.48%	131.27%	159.43%	85.44%	100.00%	-
Total Cost	95,309	42,656	45,309	50,181	58,534	35,647	23,116	156.46%
YoY %	123.44%	-5.86%	-9.71%	-14.27%	64.20%	54.21%	-	-
Horiz. %	412.31%	184.53%	196.01%	217.08%	253.22%	154.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,627	356,126	348,629	344,880	337,383	326,137	318,639	9.17%
YoY %	2.11%	2.15%	1.09%	2.22%	3.45%	2.35%	-	-
Horiz. %	114.12%	111.76%	109.41%	108.24%	105.88%	102.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	363,627	356,126	348,629	344,880	337,383	326,137	318,639	9.17%
YoY %	2.11%	2.15%	1.09%	2.22%	3.45%	2.35%	-	-
Horiz. %	114.12%	111.76%	109.41%	108.24%	105.88%	102.35%	100.00%	-
NOSH	374,894	374,870	374,870	374,870	374,870	374,870	374,870	0.00%
YoY %	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	5.61%	12.63%	12.29%	14.22%	14.02%	16.39%	30.88%	-
YoY %	-55.58%	2.77%	-13.57%	1.43%	-14.46%	-46.92%	-	-
Horiz. %	18.17%	40.90%	39.80%	46.05%	45.40%	53.08%	100.00%	-
ROE	1.78%	1.53%	1.95%	2.51%	2.93%	2.28%	3.40%	-
YoY %	16.34%	-21.54%	-22.31%	-14.33%	28.51%	-32.94%	-	-
Horiz. %	52.35%	45.00%	57.35%	73.82%	86.18%	67.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	26.94	13.02	13.78	15.60	18.16	11.37	8.92	108.51%
YoY %	106.91%	-5.52%	-11.67%	-14.10%	59.72%	27.47%	-	-
Horiz. %	302.02%	145.96%	154.48%	174.89%	203.59%	127.47%	100.00%	-
EPS	1.73	1.46	1.81	2.31	2.64	1.99	2.89	-28.90%
YoY %	18.49%	-19.34%	-21.65%	-12.50%	32.66%	-31.14%	-	-
Horiz. %	59.86%	50.52%	62.63%	79.93%	91.35%	68.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.97	0.95	0.93	0.92	0.90	0.87	0.85	9.17%
YoY %	2.11%	2.15%	1.09%	2.22%	3.45%	2.35%	-	-
Horiz. %	114.12%	111.76%	109.41%	108.24%	105.88%	102.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 374,870
RPS	19.48	9.42	9.97	11.29	13.14	8.23	6.45	108.51%
YoY %	106.79%	-5.52%	-11.69%	-14.08%	59.66%	27.60%	-	-
Horiz. %	302.02%	146.05%	154.57%	175.04%	203.72%	127.60%	100.00%	-
EPS	1.25	1.05	1.31	1.67	1.91	1.44	2.09	-28.94%
YoY %	19.05%	-19.85%	-21.56%	-12.57%	32.64%	-31.10%	-	-
Horiz. %	59.81%	50.24%	62.68%	79.90%	91.39%	68.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7016	0.6872	0.6727	0.6655	0.651	0.6293	0.6148	9.17%
YoY %	2.10%	2.16%	1.08%	2.23%	3.45%	2.36%	-	-
Horiz. %	114.12%	111.78%	109.42%	108.25%	105.89%	102.36%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-64.55%	-5.17%	23.40%	-3.42%	-50.42%	-33.52%	-	-
Horiz. %	13.21%	37.25%	39.28%	31.83%	32.96%	66.48%	100.00%	-
P/EPS	18.20	29.50	26.47	19.08	20.12	33.74	27.36	-23.74%
YoY %	-38.31%	11.45%	38.73%	-5.17%	-40.37%	23.32%	-	-
Horiz. %	66.52%	107.82%	96.75%	69.74%	73.54%	123.32%	100.00%	-
EY	5.49	3.39	3.78	5.24	4.97	2.96	3.65	31.17%
YoY %	61.95%	-10.32%	-27.86%	5.43%	67.91%	-18.90%	-	-
Horiz. %	150.41%	92.88%	103.56%	143.56%	136.16%	81.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.45	0.52	0.48	0.59	0.77	0.93	-50.80%
YoY %	-28.89%	-13.46%	8.33%	-18.64%	-23.38%	-17.20%	-	-
Horiz. %	34.41%	48.39%	55.91%	51.61%	63.44%	82.80%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-41.90%	-22.63%	22.93%	-10.44%	-46.77%	-31.37%	-	-
Horiz. %	18.08%	31.12%	40.22%	32.72%	36.53%	68.63%	100.00%	-
P/EPS	22.82	22.64	24.82	18.00	20.50	31.97	25.11	-6.15%
YoY %	0.80%	-8.78%	37.89%	-12.20%	-35.88%	27.32%	-	-
Horiz. %	90.88%	90.16%	98.85%	71.68%	81.64%	127.32%	100.00%	-
EY	4.38	4.42	4.03	5.56	4.88	3.13	3.98	6.57%
YoY %	-0.90%	9.68%	-27.52%	13.93%	55.91%	-21.36%	-	-
Horiz. %	110.05%	111.06%	101.26%	139.70%	122.61%	78.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.35	0.48	0.45	0.60	0.73	0.85	-38.41%
YoY %	17.14%	-27.08%	6.67%	-25.00%	-17.81%	-14.12%	-	-
Horiz. %	48.24%	41.18%	56.47%	52.94%	70.59%	85.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos