[HOHUP] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 48.77%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 414,640 404,205 366,265 300,715 244,697 243,819 259,955 36.55%
PBT 100,804 91,980 75,625 47,710 31,657 33,606 37,896 92.09%
Tax -24,560 -24,413 -21,854 -15,618 -10,056 -10,579 -11,396 66.92%
NP 76,244 67,567 53,771 32,092 21,601 23,027 26,500 102.41%
-
NP to SH 72,149 62,949 52,401 32,921 22,129 24,049 27,394 90.82%
-
Tax Rate 24.36% 26.54% 28.90% 32.74% 31.77% 31.48% 30.07% -
Total Cost 338,396 336,638 312,494 268,623 223,096 220,792 233,455 28.10%
-
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 457,746 449,498 433,003 389,885 374,890 368,971 363,627 16.60%
NOSH 412,383 412,383 412,383 374,894 374,894 374,894 374,894 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 18.39% 16.72% 14.68% 10.67% 8.83% 9.44% 10.19% -
ROE 15.76% 14.00% 12.10% 8.44% 5.90% 6.52% 7.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 100.55 98.02 88.82 80.21 65.27 65.04 69.34 28.14%
EPS 17.50 15.26 12.71 8.78 5.90 6.41 7.31 79.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.05 1.04 1.00 0.9842 0.97 9.41%
Adjusted Per Share Value based on latest NOSH - 374,894
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.01 77.99 70.67 58.02 47.22 47.05 50.16 36.55%
EPS 13.92 12.15 10.11 6.35 4.27 4.64 5.29 90.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8673 0.8355 0.7523 0.7234 0.7119 0.7016 16.60%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.545 0.33 0.51 0.48 0.525 0.46 0.315 -
P/RPS 0.54 0.34 0.57 0.60 0.80 0.71 0.45 12.93%
P/EPS 3.12 2.16 4.01 5.47 8.89 7.17 4.31 -19.39%
EY 32.10 46.26 24.92 18.29 11.24 13.95 23.20 24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.49 0.46 0.53 0.47 0.32 32.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 28/11/19 26/08/19 30/05/19 26/02/19 -
Price 0.475 0.58 0.54 0.53 0.525 0.65 0.395 -
P/RPS 0.47 0.59 0.61 0.66 0.80 1.00 0.57 -12.07%
P/EPS 2.71 3.80 4.25 6.04 8.89 10.13 5.41 -36.95%
EY 36.83 26.32 23.53 16.57 11.24 9.87 18.50 58.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.51 0.51 0.53 0.66 0.41 3.22%

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