[HOHUP] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -47.57%
YoY- -68.32%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 44,191 49,894 56,532 44,352 80,858 68,048 62,972 -20.97%
PBT -22,474 -914 -5,749 6,574 22,651 18,124 15,926 -
Tax -3,361 -1,520 -438 -689 -14,521 -7,055 -2,325 27.76%
NP -25,835 -2,434 -6,187 5,885 8,130 11,069 13,601 -
-
NP to SH -21,664 479 -5,709 5,020 9,575 11,365 14,077 -
-
Tax Rate - - - 10.48% 64.11% 38.93% 14.60% -
Total Cost 70,026 52,328 62,719 38,467 72,728 56,979 49,371 26.15%
-
Net Worth 424,352 465,169 465,169 470,117 437,127 470,117 457,746 -4.91%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 424,352 465,169 465,169 470,117 437,127 470,117 457,746 -4.91%
NOSH 494,860 494,860 494,860 494,860 412,383 412,383 412,383 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -58.46% -4.88% -10.94% 13.27% 10.05% 16.27% 21.60% -
ROE -5.11% 0.10% -1.23% 1.07% 2.19% 2.42% 3.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.16 10.08 11.42 8.96 19.61 16.50 15.27 -28.80%
EPS -4.50 0.10 -1.15 1.01 2.32 2.76 3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.94 0.94 0.95 1.06 1.14 1.11 -14.30%
Adjusted Per Share Value based on latest NOSH - 494,860
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.53 9.63 10.91 8.56 15.60 13.13 12.15 -20.95%
EPS -4.18 0.09 -1.10 0.97 1.85 2.19 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8188 0.8976 0.8976 0.9071 0.8435 0.9071 0.8832 -4.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.305 0.385 0.405 0.435 0.465 0.395 0.545 -
P/RPS 3.33 3.82 3.55 4.85 2.37 2.39 3.57 -4.52%
P/EPS -6.79 397.75 -35.11 42.88 20.03 14.33 15.97 -
EY -14.73 0.25 -2.85 2.33 4.99 6.98 6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.43 0.46 0.44 0.35 0.49 -20.04%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 04/03/22 26/11/21 23/08/21 28/05/21 24/02/21 20/11/20 26/08/20 -
Price 0.32 0.315 0.41 0.445 0.44 0.425 0.475 -
P/RPS 3.49 3.12 3.59 4.97 2.24 2.58 3.11 7.96%
P/EPS -7.12 325.43 -35.54 43.87 18.95 15.42 13.92 -
EY -14.04 0.31 -2.81 2.28 5.28 6.48 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.44 0.47 0.42 0.37 0.43 -11.14%

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