[HOHUP] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.64%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 277,539 291,658 298,546 287,479 319,678 346,571 341,024 -12.84%
PBT 92,300 84,583 86,761 83,651 90,189 91,256 80,083 9.93%
Tax -16,489 -15,489 -16,487 -12,085 -17,202 -15,403 -12,905 17.76%
NP 75,811 69,094 70,274 71,566 72,987 75,853 67,178 8.40%
-
NP to SH 76,084 69,921 70,934 70,493 71,672 74,532 65,750 10.23%
-
Tax Rate 17.86% 18.31% 19.00% 14.45% 19.07% 16.88% 16.11% -
Total Cost 201,728 222,564 228,272 215,913 246,691 270,718 273,846 -18.44%
-
Net Worth 268,273 249,787 228,995 207,209 206,850 174,730 121,117 70.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 268,273 249,787 228,995 207,209 206,850 174,730 121,117 70.00%
NOSH 348,407 346,927 346,962 345,349 369,375 336,020 310,557 7.97%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.32% 23.69% 23.54% 24.89% 22.83% 21.89% 19.70% -
ROE 28.36% 27.99% 30.98% 34.02% 34.65% 42.66% 54.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.66 84.07 86.05 83.24 86.55 103.14 109.81 -19.28%
EPS 21.84 20.15 20.44 20.41 19.40 22.18 21.17 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.66 0.60 0.56 0.52 0.39 57.44%
Adjusted Per Share Value based on latest NOSH - 345,349
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.55 56.28 57.61 55.47 61.68 66.87 65.80 -12.84%
EPS 14.68 13.49 13.69 13.60 13.83 14.38 12.69 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.482 0.4419 0.3998 0.3991 0.3371 0.2337 69.99%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.80 0.895 1.06 0.895 1.22 1.38 1.26 -
P/RPS 1.00 1.06 1.23 1.08 1.41 1.34 1.15 -8.90%
P/EPS 3.66 4.44 5.18 4.38 6.29 6.22 5.95 -27.69%
EY 27.30 22.52 19.29 22.81 15.90 16.07 16.80 38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.24 1.61 1.49 2.18 2.65 3.23 -53.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 19/05/15 27/02/15 -
Price 0.845 0.84 0.82 1.10 0.905 1.42 1.42 -
P/RPS 1.06 1.00 0.95 1.32 1.05 1.38 1.29 -12.28%
P/EPS 3.87 4.17 4.01 5.39 4.66 6.40 6.71 -30.73%
EY 25.84 23.99 24.93 18.56 21.44 15.62 14.91 44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.24 1.83 1.62 2.73 3.64 -55.00%

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
Post a Comment