[HOHUP] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -9.26%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 259,955 227,059 220,872 202,655 179,704 156,337 184,241 25.71%
PBT 37,896 42,460 42,508 46,295 49,237 51,134 61,300 -27.36%
Tax -11,396 -12,081 -11,307 -11,118 -10,338 -13,346 -13,471 -10.52%
NP 26,500 30,379 31,201 35,177 38,899 37,788 47,829 -32.46%
-
NP to SH 27,394 30,782 32,762 36,789 40,544 39,871 49,638 -32.64%
-
Tax Rate 30.07% 28.45% 26.60% 24.02% 21.00% 26.10% 21.98% -
Total Cost 233,455 196,680 189,671 167,478 140,805 118,549 136,412 42.93%
-
Net Worth 363,627 356,126 348,629 344,880 337,383 326,137 318,639 9.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 363,627 356,126 348,629 344,880 337,383 326,137 318,639 9.17%
NOSH 374,894 374,870 374,870 374,870 374,870 374,870 374,870 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.19% 13.38% 14.13% 17.36% 21.65% 24.17% 25.96% -
ROE 7.53% 8.64% 9.40% 10.67% 12.02% 12.23% 15.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.34 60.57 58.92 54.06 47.94 41.70 49.15 25.70%
EPS 7.31 8.21 8.74 9.81 10.82 10.64 13.24 -32.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.93 0.92 0.90 0.87 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 374,870
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.15 43.81 42.61 39.10 34.67 30.16 35.54 25.72%
EPS 5.29 5.94 6.32 7.10 7.82 7.69 9.58 -32.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.6871 0.6726 0.6654 0.6509 0.6292 0.6147 9.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.43 0.48 0.44 0.53 0.67 0.79 -
P/RPS 0.45 0.71 0.81 0.81 1.11 1.61 1.61 -57.15%
P/EPS 4.31 5.24 5.49 4.48 4.90 6.30 5.97 -19.47%
EY 23.20 19.10 18.21 22.30 20.41 15.87 16.76 24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.52 0.48 0.59 0.77 0.93 -50.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 29/08/18 18/05/18 26/02/18 24/11/17 28/08/17 -
Price 0.395 0.33 0.45 0.415 0.54 0.635 0.725 -
P/RPS 0.57 0.54 0.76 0.77 1.13 1.52 1.48 -46.97%
P/EPS 5.41 4.02 5.15 4.23 4.99 5.97 5.48 -0.85%
EY 18.50 24.88 19.42 23.65 20.03 16.75 18.26 0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.48 0.45 0.60 0.73 0.85 -38.41%

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