[HOHUP] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.02%
YoY- -17.03%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 298,546 341,024 149,363 39,976 29,998 65,123 80,149 24.49%
PBT 86,776 80,083 20,248 -16,707 -10,615 -16,093 -33,387 -
Tax -16,397 -12,905 7,487 4,949 -201 2,451 -1,309 52.36%
NP 70,379 67,178 27,735 -11,758 -10,816 -13,642 -34,696 -
-
NP to SH 71,114 65,750 22,495 -12,108 -10,346 -13,606 34,519 12.79%
-
Tax Rate 18.90% 16.11% -36.98% - - - - -
Total Cost 228,167 273,846 121,628 51,734 40,814 78,765 114,845 12.11%
-
Net Worth 226,521 102,090 82,634 -52,028 -39,776 -30,828 -15,222 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 226,521 102,090 82,634 -52,028 -39,776 -30,828 -15,222 -
NOSH 343,214 261,769 102,018 102,016 101,991 106,303 101,483 22.50%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.57% 19.70% 18.57% -29.41% -36.06% -20.95% -43.29% -
ROE 31.39% 64.40% 27.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.99 130.28 146.41 39.19 29.41 61.26 78.98 1.62%
EPS 20.72 25.11 22.05 -11.87 -10.14 -13.20 -33.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.39 0.81 -0.51 -0.39 -0.29 -0.15 -
Adjusted Per Share Value based on latest NOSH - 102,222
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.61 65.80 28.82 7.71 5.79 12.57 15.46 24.50%
EPS 13.72 12.69 4.34 -2.34 -2.00 -2.63 6.66 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.197 0.1594 -0.1004 -0.0768 -0.0595 -0.0294 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 1.26 1.21 0.69 0.58 0.61 0.88 -
P/RPS 1.22 0.97 0.83 1.76 1.97 1.00 1.11 1.58%
P/EPS 5.12 5.02 5.49 -5.81 -5.72 -4.77 2.59 12.02%
EY 19.55 19.93 18.22 -17.20 -17.49 -20.98 38.65 -10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 3.23 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 25/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.82 1.42 1.53 0.655 0.47 0.50 1.00 -
P/RPS 0.94 1.09 1.05 1.67 1.60 0.82 1.27 -4.88%
P/EPS 3.96 5.65 6.94 -5.52 -4.63 -3.91 2.94 5.08%
EY 25.27 17.69 14.41 -18.12 -21.58 -25.60 34.01 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 3.64 1.89 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