[HOHUP] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.04%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 244,697 243,819 259,955 227,059 220,872 202,655 179,704 22.92%
PBT 31,657 33,606 37,896 42,460 42,508 46,295 49,237 -25.56%
Tax -10,056 -10,579 -11,396 -12,081 -11,307 -11,118 -10,338 -1.83%
NP 21,601 23,027 26,500 30,379 31,201 35,177 38,899 -32.51%
-
NP to SH 22,129 24,049 27,394 30,782 32,762 36,789 40,544 -33.28%
-
Tax Rate 31.77% 31.48% 30.07% 28.45% 26.60% 24.02% 21.00% -
Total Cost 223,096 220,792 233,455 196,680 189,671 167,478 140,805 36.02%
-
Net Worth 374,890 368,971 363,627 356,126 348,629 344,880 337,383 7.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 374,890 368,971 363,627 356,126 348,629 344,880 337,383 7.30%
NOSH 374,894 374,894 374,894 374,870 374,870 374,870 374,870 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.83% 9.44% 10.19% 13.38% 14.13% 17.36% 21.65% -
ROE 5.90% 6.52% 7.53% 8.64% 9.40% 10.67% 12.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 65.27 65.04 69.34 60.57 58.92 54.06 47.94 22.91%
EPS 5.90 6.41 7.31 8.21 8.74 9.81 10.82 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9842 0.97 0.95 0.93 0.92 0.90 7.29%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 47.22 47.05 50.16 43.81 42.62 39.10 34.67 22.94%
EPS 4.27 4.64 5.29 5.94 6.32 7.10 7.82 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7234 0.7119 0.7016 0.6872 0.6727 0.6655 0.651 7.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.525 0.46 0.315 0.43 0.48 0.44 0.53 -
P/RPS 0.80 0.71 0.45 0.71 0.81 0.81 1.11 -19.66%
P/EPS 8.89 7.17 4.31 5.24 5.49 4.48 4.90 48.91%
EY 11.24 13.95 23.20 19.10 18.21 22.30 20.41 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.32 0.45 0.52 0.48 0.59 -6.91%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 18/05/18 26/02/18 -
Price 0.525 0.65 0.395 0.33 0.45 0.415 0.54 -
P/RPS 0.80 1.00 0.57 0.54 0.76 0.77 1.13 -20.61%
P/EPS 8.89 10.13 5.41 4.02 5.15 4.23 4.99 47.11%
EY 11.24 9.87 18.50 24.88 19.42 23.65 20.03 -32.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.41 0.35 0.48 0.45 0.60 -7.95%

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