[HOHUP] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 48.6%
YoY- 467.6%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 341,024 313,838 280,379 208,502 149,364 114,643 59,679 218.61%
PBT 80,083 61,560 41,331 30,750 20,260 11,262 4,808 548.87%
Tax -12,905 1,787 7,786 7,487 7,487 358 2,664 -
NP 67,178 63,347 49,117 38,237 27,747 11,620 7,472 330.64%
-
NP to SH 65,750 59,743 44,035 33,441 22,504 9,782 6,352 372.94%
-
Tax Rate 16.11% -2.90% -18.84% -24.35% -36.95% -3.18% -55.41% -
Total Cost 273,846 250,491 231,262 170,265 121,617 103,023 52,207 200.98%
-
Net Worth 121,117 101,645 71,764 50,954 82,594 -42,818 -44,905 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 121,117 101,645 71,764 50,954 82,594 -42,818 -44,905 -
NOSH 310,557 308,016 256,300 169,849 101,968 101,948 102,056 109.56%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.70% 20.18% 17.52% 18.34% 18.58% 10.14% 12.52% -
ROE 54.29% 58.78% 61.36% 65.63% 27.25% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 109.81 101.89 109.39 122.76 146.48 112.45 58.48 52.02%
EPS 21.17 19.40 17.18 19.69 22.07 9.60 6.22 125.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.33 0.28 0.30 0.81 -0.42 -0.44 -
Adjusted Per Share Value based on latest NOSH - 169,849
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 65.80 60.56 54.10 40.23 28.82 22.12 11.52 218.52%
EPS 12.69 11.53 8.50 6.45 4.34 1.89 1.23 371.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2337 0.1961 0.1385 0.0983 0.1594 -0.0826 -0.0866 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.26 1.34 1.35 1.47 1.21 1.27 0.835 -
P/RPS 1.15 1.32 1.23 1.20 0.83 1.13 1.43 -13.48%
P/EPS 5.95 6.91 7.86 7.47 5.48 13.24 13.42 -41.76%
EY 16.80 14.47 12.73 13.39 18.24 7.56 7.45 71.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 4.06 4.82 4.90 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 29/11/13 20/08/13 -
Price 1.42 1.38 1.50 1.67 1.53 1.21 1.38 -
P/RPS 1.29 1.35 1.37 1.36 1.04 1.08 2.36 -33.07%
P/EPS 6.71 7.11 8.73 8.48 6.93 12.61 22.17 -54.82%
EY 14.91 14.06 11.45 11.79 14.42 7.93 4.51 121.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.18 5.36 5.57 1.89 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