[HOHUP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 29.56%
YoY- -103.03%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 283,262 354,656 135,356 35,801 30,882 74,216 78,717 23.77%
PBT 74,789 70,032 14,965 -22,309 -8,020 -12,702 -30,110 -
Tax -6,506 -7,600 0 6,122 -38 1,956 -1,773 24.18%
NP 68,282 62,432 14,965 -16,186 -8,058 -10,746 -31,884 -
-
NP to SH 68,773 62,449 12,796 -16,366 -8,061 -10,733 -31,716 -
-
Tax Rate 8.70% 10.85% 0.00% - - - - -
Total Cost 214,980 292,224 120,390 51,987 38,941 84,962 110,601 11.70%
-
Net Worth 205,225 80,964 -42,834 -52,038 -34,665 -24,555 -5,100 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 205,225 80,964 -42,834 -52,038 -34,665 -24,555 -5,100 -
NOSH 342,042 245,348 101,987 102,036 101,956 106,763 102,002 22.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.11% 17.60% 11.06% -45.21% -26.09% -14.48% -40.50% -
ROE 33.51% 77.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 82.82 144.55 132.72 35.09 30.29 69.51 77.17 1.18%
EPS 20.11 25.45 12.55 -16.04 -7.91 -10.05 -31.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.33 -0.42 -0.51 -0.34 -0.23 -0.05 -
Adjusted Per Share Value based on latest NOSH - 102,656
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.66 68.43 26.12 6.91 5.96 14.32 15.19 23.77%
EPS 13.27 12.05 2.47 -3.16 -1.56 -2.07 -6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.1562 -0.0827 -0.1004 -0.0669 -0.0474 -0.0098 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.895 1.34 1.27 0.68 0.71 0.49 0.58 -
P/RPS 1.08 0.93 0.96 1.94 2.34 0.70 0.75 6.26%
P/EPS 4.45 5.26 10.12 -4.24 -8.98 -4.87 -1.87 -
EY 22.47 19.00 9.88 -23.59 -11.14 -20.52 -53.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 4.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 25/11/09 -
Price 1.10 1.38 1.21 0.75 0.71 0.64 0.40 -
P/RPS 1.33 0.95 0.91 2.14 2.34 0.92 0.52 16.93%
P/EPS 5.47 5.42 9.64 -4.68 -8.98 -6.37 -1.29 -
EY 18.28 18.44 10.37 -21.39 -11.14 -15.71 -77.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 4.18 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