[HOHUP] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Stock

[HOHUP] HO HUP CONSTRUCTION COMPANY

Announcement Date

30-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- -4.9%

YoY- -412.23%

Quarter Report

HOHUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	82,864	257,534	173,592	201,768	286,548	189,798	220,314	-15.02%
YoY %	-67.82%	48.36%	-13.96%	-29.59%	50.98%	-13.85%	-	-
Horiz. %	37.61%	116.89%	78.79%	91.58%	130.06%	86.15%	100.00%	-
PBT	-75,160	-15,916	-42,878	1,650	78,366	28,008	40,486	-
YoY %	-372.23%	62.88%	-2,698.67%	-97.89%	179.80%	-30.82%	-	-
Horiz. %	-185.64%	-39.31%	-105.91%	4.08%	193.56%	69.18%	100.00%	-
Tax	1,056	1,336	738	-2,254	-13,884	-8,472	-11,152	-
YoY %	-20.96%	81.03%	132.74%	83.77%	-63.88%	24.03%	-	-
Horiz. %	-9.47%	-11.98%	-6.62%	20.21%	124.50%	75.97%	100.00%	-
NP	-74,104	-14,580	-42,140	-604	64,482	19,536	29,334	-
YoY %	-408.26%	65.40%	-6,876.82%	-100.94%	230.07%	-33.40%	-	-
Horiz. %	-252.62%	-49.70%	-143.66%	-2.06%	219.82%	66.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-75,380	-14,716	-40,616	1,378	59,848	20,352	30,884	-
YoY %	-412.23%	63.77%	-3,047.46%	-97.70%	194.06%	-34.10%	-	-
Horiz. %	-244.07%	-47.65%	-131.51%	4.46%	193.78%	65.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	136.61%	17.72%	30.25%	27.55%	-
YoY %	-	-	-	670.94%	-41.42%	9.80%	-	-
Horiz. %	-	-	-	495.86%	64.32%	109.80%	100.00%	-
Total Cost	156,968	272,114	215,732	202,372	222,066	170,262	190,980	-3.21%
YoY %	-42.32%	26.14%	6.60%	-8.87%	30.43%	-10.85%	-	-
Horiz. %	82.19%	142.48%	112.96%	105.97%	116.28%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,690	405,785	415,682	465,169	457,746	374,890	348,629	-2.43%
YoY %	-25.90%	-2.38%	-10.64%	1.62%	22.10%	7.53%	-	-
Horiz. %	86.25%	116.39%	119.23%	133.43%	131.30%	107.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	300,690	405,785	415,682	465,169	457,746	374,890	348,629	-2.43%
YoY %	-25.90%	-2.38%	-10.64%	1.62%	22.10%	7.53%	-	-
Horiz. %	86.25%	116.39%	119.23%	133.43%	131.30%	107.53%	100.00%	-
NOSH	518,431	494,860	494,860	494,860	412,383	374,894	374,870	5.54%
YoY %	4.76%	0.00%	0.00%	20.00%	10.00%	0.01%	-	-
Horiz. %	138.30%	132.01%	132.01%	132.01%	110.01%	100.01%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	-89.43%	-5.66%	-24.28%	-0.30%	22.50%	10.29%	13.31%	-
YoY %	-1,480.04%	76.69%	-7,993.33%	-101.33%	118.66%	-22.69%	-	-
Horiz. %	-671.90%	-42.52%	-182.42%	-2.25%	169.05%	77.31%	100.00%	-
ROE	-25.07%	-3.63%	-9.77%	0.30%	13.07%	5.43%	8.86%	-
YoY %	-590.63%	62.85%	-3,356.67%	-97.70%	140.70%	-38.71%	-	-
Horiz. %	-282.96%	-40.97%	-110.27%	3.39%	147.52%	61.29%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	15.98	52.04	35.08	40.77	69.49	50.63	58.77	-19.49%
YoY %	-69.29%	48.35%	-13.96%	-41.33%	37.25%	-13.85%	-	-
Horiz. %	27.19%	88.55%	59.69%	69.37%	118.24%	86.15%	100.00%	-
EPS	-14.54	-2.98	-8.20	-0.28	14.52	5.42	8.24	-
YoY %	-387.92%	63.66%	-2,828.57%	-101.93%	167.90%	-34.22%	-	-
Horiz. %	-176.46%	-36.17%	-99.51%	-3.40%	176.21%	65.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.58	0.82	0.84	0.94	1.11	1.00	0.93	-7.56%
YoY %	-29.27%	-2.38%	-10.64%	-15.32%	11.00%	7.53%	-	-
Horiz. %	62.37%	88.17%	90.32%	101.08%	119.35%	107.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 517,742
RPS	16.00	49.74	33.53	38.97	55.35	36.66	42.55	-15.02%
YoY %	-67.83%	48.34%	-13.96%	-29.59%	50.98%	-13.84%	-	-
Horiz. %	37.60%	116.90%	78.80%	91.59%	130.08%	86.16%	100.00%	-
EPS	-14.56	-2.84	-7.84	0.27	11.56	3.93	5.97	-
YoY %	-412.68%	63.78%	-3,003.70%	-97.66%	194.15%	-34.17%	-	-
Horiz. %	-243.89%	-47.57%	-131.32%	4.52%	193.63%	65.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5808	0.7838	0.8029	0.8985	0.8841	0.7241	0.6734	-2.43%
YoY %	-25.90%	-2.38%	-10.64%	1.63%	22.10%	7.53%	-	-
Horiz. %	86.25%	116.39%	119.23%	133.43%	131.29%	107.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.135	0.275	0.255	0.405	0.545	0.525	0.48	-
P/RPS	0.84	0.53	0.73	0.99	0.78	1.04	0.82	0.40%
YoY %	58.49%	-27.40%	-26.26%	26.92%	-25.00%	26.83%	-	-
Horiz. %	102.44%	64.63%	89.02%	120.73%	95.12%	126.83%	100.00%	-
P/EPS	-0.93	-9.25	-3.11	145.44	3.76	9.67	5.83	-
YoY %	89.95%	-197.43%	-102.14%	3,768.09%	-61.12%	65.87%	-	-
Horiz. %	-15.95%	-158.66%	-53.34%	2,494.68%	64.49%	165.87%	100.00%	-
EY	-107.70	-10.81	-32.19	0.69	26.63	10.34	17.16	-
YoY %	-896.30%	66.42%	-4,765.22%	-97.41%	157.54%	-39.74%	-	-
Horiz. %	-627.62%	-63.00%	-187.59%	4.02%	155.19%	60.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.34	0.30	0.43	0.49	0.53	0.52	-12.70%
YoY %	-32.35%	13.33%	-30.23%	-12.24%	-7.55%	1.92%	-	-
Horiz. %	44.23%	65.38%	57.69%	82.69%	94.23%	101.92%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	30/08/23	29/08/22	23/08/21	26/08/20	26/08/19	29/08/18	-
Price	0.15	0.29	0.275	0.41	0.475	0.525	0.45	-
P/RPS	0.94	0.56	0.78	1.01	0.68	1.04	0.77	3.37%
YoY %	67.86%	-28.21%	-22.77%	48.53%	-34.62%	35.06%	-	-
Horiz. %	122.08%	72.73%	101.30%	131.17%	88.31%	135.06%	100.00%	-
P/EPS	-1.03	-9.75	-3.35	147.24	3.27	9.67	5.46	-
YoY %	89.44%	-191.04%	-102.28%	4,402.75%	-66.18%	77.11%	-	-
Horiz. %	-18.86%	-178.57%	-61.36%	2,696.70%	59.89%	177.11%	100.00%	-
EY	-96.93	-10.25	-29.85	0.68	30.55	10.34	18.31	-
YoY %	-845.66%	65.66%	-4,489.71%	-97.77%	195.45%	-43.53%	-	-
Horiz. %	-529.38%	-55.98%	-163.03%	3.71%	166.85%	56.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.35	0.33	0.44	0.43	0.53	0.48	-9.70%
YoY %	-25.71%	6.06%	-25.00%	2.33%	-18.87%	10.42%	-	-
Horiz. %	54.17%	72.92%	68.75%	91.67%	89.58%	110.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos