[HOHUP] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1.43%
YoY- -6.19%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 241,367 285,233 277,539 291,658 298,546 287,479 319,678 -17.01%
PBT 78,017 92,932 92,300 84,583 86,761 83,651 90,189 -9.17%
Tax -12,945 -17,135 -16,489 -15,489 -16,487 -12,085 -17,202 -17.19%
NP 65,072 75,797 75,811 69,094 70,274 71,566 72,987 -7.33%
-
NP to SH 65,790 75,994 76,084 69,921 70,934 70,493 71,672 -5.52%
-
Tax Rate 16.59% 18.44% 17.86% 18.31% 19.00% 14.45% 19.07% -
Total Cost 176,295 209,436 201,728 222,564 228,272 215,913 246,691 -19.98%
-
Net Worth 277,419 286,866 268,273 249,787 228,995 207,209 206,850 21.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 277,419 286,866 268,273 249,787 228,995 207,209 206,850 21.50%
NOSH 351,164 349,837 348,407 346,927 346,962 345,349 369,375 -3.29%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.96% 26.57% 27.32% 23.69% 23.54% 24.89% 22.83% -
ROE 23.71% 26.49% 28.36% 27.99% 30.98% 34.02% 34.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.73 81.53 79.66 84.07 86.05 83.24 86.55 -14.18%
EPS 18.73 21.72 21.84 20.15 20.44 20.41 19.40 -2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.77 0.72 0.66 0.60 0.56 25.65%
Adjusted Per Share Value based on latest NOSH - 346,927
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.57 55.04 53.55 56.28 57.61 55.47 61.68 -17.01%
EPS 12.69 14.66 14.68 13.49 13.69 13.60 13.83 -5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.5535 0.5176 0.482 0.4419 0.3998 0.3991 21.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.82 0.805 0.80 0.895 1.06 0.895 1.22 -
P/RPS 1.19 0.99 1.00 1.06 1.23 1.08 1.41 -10.64%
P/EPS 4.38 3.71 3.66 4.44 5.18 4.38 6.29 -21.35%
EY 22.85 26.98 27.30 22.52 19.29 22.81 15.90 27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.04 1.24 1.61 1.49 2.18 -38.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 24/08/16 23/05/16 25/02/16 18/11/15 19/08/15 -
Price 0.815 0.75 0.845 0.84 0.82 1.10 0.905 -
P/RPS 1.19 0.92 1.06 1.00 0.95 1.32 1.05 8.66%
P/EPS 4.35 3.45 3.87 4.17 4.01 5.39 4.66 -4.46%
EY 22.99 28.96 25.84 23.99 24.93 18.56 21.44 4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 1.10 1.17 1.24 1.83 1.62 -25.95%

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