[HOHUP] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -11.01%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 300,715 244,697 243,819 259,955 227,059 220,872 202,655 30.06%
PBT 47,710 31,657 33,606 37,896 42,460 42,508 46,295 2.02%
Tax -15,618 -10,056 -10,579 -11,396 -12,081 -11,307 -11,118 25.40%
NP 32,092 21,601 23,027 26,500 30,379 31,201 35,177 -5.93%
-
NP to SH 32,921 22,129 24,049 27,394 30,782 32,762 36,789 -7.13%
-
Tax Rate 32.74% 31.77% 31.48% 30.07% 28.45% 26.60% 24.02% -
Total Cost 268,623 223,096 220,792 233,455 196,680 189,671 167,478 36.98%
-
Net Worth 389,885 374,890 368,971 363,627 356,126 348,629 344,880 8.51%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 389,885 374,890 368,971 363,627 356,126 348,629 344,880 8.51%
NOSH 374,894 374,894 374,894 374,894 374,870 374,870 374,870 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.67% 8.83% 9.44% 10.19% 13.38% 14.13% 17.36% -
ROE 8.44% 5.90% 6.52% 7.53% 8.64% 9.40% 10.67% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 80.21 65.27 65.04 69.34 60.57 58.92 54.06 30.05%
EPS 8.78 5.90 6.41 7.31 8.21 8.74 9.81 -7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 0.9842 0.97 0.95 0.93 0.92 8.50%
Adjusted Per Share Value based on latest NOSH - 374,894
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.02 47.22 47.05 50.16 43.81 42.62 39.10 30.06%
EPS 6.35 4.27 4.64 5.29 5.94 6.32 7.10 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7523 0.7234 0.7119 0.7016 0.6872 0.6727 0.6655 8.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.48 0.525 0.46 0.315 0.43 0.48 0.44 -
P/RPS 0.60 0.80 0.71 0.45 0.71 0.81 0.81 -18.11%
P/EPS 5.47 8.89 7.17 4.31 5.24 5.49 4.48 14.22%
EY 18.29 11.24 13.95 23.20 19.10 18.21 22.30 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.32 0.45 0.52 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 26/08/19 30/05/19 26/02/19 29/11/18 29/08/18 18/05/18 -
Price 0.53 0.525 0.65 0.395 0.33 0.45 0.415 -
P/RPS 0.66 0.80 1.00 0.57 0.54 0.76 0.77 -9.75%
P/EPS 6.04 8.89 10.13 5.41 4.02 5.15 4.23 26.77%
EY 16.57 11.24 9.87 18.50 24.88 19.42 23.65 -21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.66 0.41 0.35 0.48 0.45 8.69%

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