[HOHUP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -38.97%
YoY- 199.06%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 80,858 68,048 62,972 80,302 166,525 104,841 52,537 33.12%
PBT 22,651 18,124 15,926 23,257 37,224 24,397 7,102 115.91%
Tax -14,521 -7,055 -2,325 -4,617 -9,879 -7,739 -2,178 252.20%
NP 8,130 11,069 13,601 18,640 27,345 16,658 4,924 39.48%
-
NP to SH 9,575 11,365 14,077 15,847 25,968 16,257 4,877 56.47%
-
Tax Rate 64.11% 38.93% 14.60% 19.85% 26.54% 31.72% 30.67% -
Total Cost 72,728 56,979 49,371 61,662 139,180 88,183 47,613 32.46%
-
Net Worth 437,127 470,117 457,746 449,498 433,003 389,885 374,890 10.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 437,127 470,117 457,746 449,498 433,003 389,885 374,890 10.73%
NOSH 412,383 412,383 412,383 412,383 412,383 374,894 374,894 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.05% 16.27% 21.60% 23.21% 16.42% 15.89% 9.37% -
ROE 2.19% 2.42% 3.08% 3.53% 6.00% 4.17% 1.30% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 19.61 16.50 15.27 19.47 40.38 27.97 14.01 25.00%
EPS 2.32 2.76 3.41 3.84 6.30 4.34 1.30 46.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.14 1.11 1.09 1.05 1.04 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 412,383
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.60 13.13 12.15 15.49 32.13 20.23 10.14 33.09%
EPS 1.85 2.19 2.72 3.06 5.01 3.14 0.94 56.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.9071 0.8832 0.8673 0.8355 0.7523 0.7234 10.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.465 0.395 0.545 0.33 0.51 0.48 0.525 -
P/RPS 2.37 2.39 3.57 1.69 1.26 1.72 3.75 -26.25%
P/EPS 20.03 14.33 15.97 8.59 8.10 11.07 40.36 -37.18%
EY 4.99 6.98 6.26 11.64 12.35 9.03 2.48 59.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.49 0.30 0.49 0.46 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 20/11/20 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 -
Price 0.44 0.425 0.475 0.58 0.54 0.53 0.525 -
P/RPS 2.24 2.58 3.11 2.98 1.34 1.90 3.75 -28.96%
P/EPS 18.95 15.42 13.92 15.09 8.58 12.22 40.36 -39.45%
EY 5.28 6.48 7.19 6.63 11.66 8.18 2.48 65.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.53 0.51 0.51 0.53 -14.30%

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