[HOHUP] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 48.68%
YoY- 91.28%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 211,303 194,969 292,180 366,265 259,955 179,704 241,366 -2.19%
PBT -20,921 -22,563 79,958 75,625 37,896 49,236 78,017 -
Tax -12,483 -6,008 -28,518 -21,854 -11,396 -10,337 -12,945 -0.60%
NP -33,404 -28,571 51,440 53,771 26,500 38,899 65,072 -
-
NP to SH -34,698 -21,874 50,864 52,401 27,395 40,544 65,791 -
-
Tax Rate - - 35.67% 28.90% 30.07% 20.99% 16.59% -
Total Cost 244,707 223,540 240,740 312,494 233,455 140,805 176,294 5.61%
-
Net Worth 400,837 424,352 437,127 433,003 363,627 337,383 277,419 6.32%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 400,837 424,352 437,127 433,003 363,627 337,383 277,419 6.32%
NOSH 494,860 494,860 412,383 412,383 374,894 374,870 374,849 4.73%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -15.81% -14.65% 17.61% 14.68% 10.19% 21.65% 26.96% -
ROE -8.66% -5.15% 11.64% 12.10% 7.53% 12.02% 23.72% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 42.70 40.43 70.85 88.82 69.34 47.94 68.73 -7.62%
EPS -7.01 -4.54 12.33 12.71 7.31 10.82 18.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.88 1.06 1.05 0.97 0.90 0.79 0.41%
Adjusted Per Share Value based on latest NOSH - 412,383
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 40.77 37.62 56.38 70.67 50.16 34.67 46.57 -2.19%
EPS -6.70 -4.22 9.81 10.11 5.29 7.82 12.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7734 0.8188 0.8435 0.8355 0.7016 0.651 0.5353 6.32%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.29 0.305 0.465 0.51 0.315 0.53 0.82 -
P/RPS 0.68 0.75 0.66 0.57 0.45 1.11 1.19 -8.90%
P/EPS -4.14 -6.72 3.77 4.01 4.31 4.90 4.38 -
EY -24.18 -14.87 26.53 24.92 23.20 20.41 22.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.44 0.49 0.32 0.59 1.04 -16.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 04/03/22 24/02/21 27/02/20 26/02/19 26/02/18 20/02/17 -
Price 0.275 0.32 0.44 0.54 0.395 0.54 0.815 -
P/RPS 0.64 0.79 0.62 0.61 0.57 1.13 1.19 -9.81%
P/EPS -3.92 -7.05 3.57 4.25 5.41 4.99 4.35 -
EY -25.50 -14.18 28.03 23.53 18.50 20.03 22.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.42 0.51 0.41 0.60 1.03 -16.85%

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