[HOHUP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.76%
YoY- 26.82%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 149,364 114,643 59,679 48,827 39,976 31,361 34,472 165.06%
PBT 20,260 11,262 4,808 -13,402 -16,692 -20,714 -17,593 -
Tax 7,487 358 2,664 4,949 4,949 4,418 2,083 134.09%
NP 27,747 11,620 7,472 -8,453 -11,743 -16,296 -15,510 -
-
NP to SH 22,504 9,782 6,352 -9,097 -12,090 -16,009 -14,720 -
-
Tax Rate -36.95% -3.18% -55.41% - - - - -
Total Cost 121,617 103,023 52,207 57,280 51,719 47,657 49,982 80.61%
-
Net Worth 82,594 -42,818 -44,905 -50,675 -52,133 -52,354 -51,014 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 82,594 -42,818 -44,905 -50,675 -52,133 -52,354 -51,014 -
NOSH 101,968 101,948 102,056 101,351 102,222 102,656 102,029 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.58% 10.14% 12.52% -17.31% -29.38% -51.96% -44.99% -
ROE 27.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.48 112.45 58.48 48.18 39.11 30.55 33.79 165.15%
EPS 22.07 9.60 6.22 -8.98 -11.83 -15.59 -14.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 -0.42 -0.44 -0.50 -0.51 -0.51 -0.50 -
Adjusted Per Share Value based on latest NOSH - 101,351
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.82 22.12 11.52 9.42 7.71 6.05 6.65 165.10%
EPS 4.34 1.89 1.23 -1.76 -2.33 -3.09 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 -0.0826 -0.0866 -0.0978 -0.1006 -0.101 -0.0984 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.21 1.27 0.835 0.625 0.69 0.68 0.74 -
P/RPS 0.83 1.13 1.43 1.30 1.76 2.23 2.19 -47.53%
P/EPS 5.48 13.24 13.42 -6.96 -5.83 -4.36 -5.13 -
EY 18.24 7.56 7.45 -14.36 -17.14 -22.93 -19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 22/11/12 29/08/12 -
Price 1.53 1.21 1.38 0.805 0.655 0.75 0.69 -
P/RPS 1.04 1.08 2.36 1.67 1.67 2.46 2.04 -36.10%
P/EPS 6.93 12.61 22.17 -8.97 -5.54 -4.81 -4.78 -
EY 14.42 7.93 4.51 -11.15 -18.06 -20.79 -20.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -

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