[HOHUP] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -13.43%
YoY- -7.25%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 156,337 184,241 195,839 241,367 285,233 277,539 291,658 -33.98%
PBT 51,134 61,300 71,830 78,017 92,932 92,300 84,583 -28.48%
Tax -13,346 -13,471 -13,540 -12,945 -17,135 -16,489 -15,489 -9.44%
NP 37,788 47,829 58,290 65,072 75,797 75,811 69,094 -33.09%
-
NP to SH 39,871 49,638 59,108 65,790 75,994 76,084 69,921 -31.21%
-
Tax Rate 26.10% 21.98% 18.85% 16.59% 18.44% 17.86% 18.31% -
Total Cost 118,549 136,412 137,549 176,295 209,436 201,728 222,564 -34.26%
-
Net Worth 326,137 318,639 307,393 277,419 286,866 268,273 249,787 19.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 326,137 318,639 307,393 277,419 286,866 268,273 249,787 19.43%
NOSH 374,870 374,870 374,870 351,164 349,837 348,407 346,927 5.29%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.17% 25.96% 29.76% 26.96% 26.57% 27.32% 23.69% -
ROE 12.23% 15.58% 19.23% 23.71% 26.49% 28.36% 27.99% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.70 49.15 52.24 68.73 81.53 79.66 84.07 -37.31%
EPS 10.64 13.24 15.77 18.73 21.72 21.84 20.15 -34.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.82 0.79 0.82 0.77 0.72 13.43%
Adjusted Per Share Value based on latest NOSH - 374,849
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.17 35.55 37.79 46.57 55.04 53.55 56.28 -33.98%
EPS 7.69 9.58 11.41 12.69 14.66 14.68 13.49 -31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6293 0.6148 0.5931 0.5353 0.5535 0.5176 0.482 19.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.67 0.79 0.775 0.82 0.805 0.80 0.895 -
P/RPS 1.61 1.61 1.48 1.19 0.99 1.00 1.06 32.10%
P/EPS 6.30 5.97 4.92 4.38 3.71 3.66 4.44 26.24%
EY 15.87 16.76 20.35 22.85 26.98 27.30 22.52 -20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.95 1.04 0.98 1.04 1.24 -27.19%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 19/05/17 20/02/17 25/11/16 24/08/16 23/05/16 -
Price 0.635 0.725 0.905 0.815 0.75 0.845 0.84 -
P/RPS 1.52 1.48 1.73 1.19 0.92 1.06 1.00 32.16%
P/EPS 5.97 5.48 5.74 4.35 3.45 3.87 4.17 26.99%
EY 16.75 18.26 17.42 22.99 28.96 25.84 23.99 -21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 1.10 1.03 0.91 1.10 1.17 -26.96%

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