[HOHUP] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 100.94%
YoY- 100.75%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 329,664 93,112 57,708 26,816 22,704 50,624 41,172 41.41%
PBT 45,304 3,344 -9,816 40 -17,108 -22,008 59,652 -4.47%
Tax 0 0 0 0 1,316 0 -20,888 -
NP 45,304 3,344 -9,816 40 -15,792 -22,008 38,764 2.63%
-
NP to SH 45,248 1,500 -10,476 128 -17,032 -21,816 38,528 2.71%
-
Tax Rate 0.00% 0.00% - 0.00% - - 35.02% -
Total Cost 284,360 89,768 67,524 26,776 38,496 72,632 2,408 121.41%
-
Net Worth 50,954 -50,675 -41,781 -92,799 -19,284 13,252 87,218 -8.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 50,954 -50,675 -41,781 -92,799 -19,284 13,252 87,218 -8.56%
NOSH 169,849 101,351 101,906 320,000 101,498 101,943 102,033 8.86%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 13.74% 3.59% -17.01% 0.15% -69.56% -43.47% 94.15% -
ROE 88.80% 0.00% 0.00% 0.00% 0.00% -164.62% 44.17% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 194.09 91.87 56.63 8.38 22.37 49.66 40.35 29.90%
EPS 26.64 1.48 -10.28 0.04 -15.48 -21.40 37.76 -5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 -0.50 -0.41 -0.29 -0.19 0.13 0.8548 -16.00%
Adjusted Per Share Value based on latest NOSH - 320,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 63.61 17.97 11.13 5.17 4.38 9.77 7.94 41.43%
EPS 8.73 0.29 -2.02 0.02 -3.29 -4.21 7.43 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 -0.0978 -0.0806 -0.1791 -0.0372 0.0256 0.1683 -8.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.47 0.625 0.49 0.45 0.84 0.31 0.32 -
P/RPS 0.76 0.68 0.87 5.37 3.76 0.62 0.79 -0.64%
P/EPS 5.52 42.23 -4.77 1,125.00 -5.01 -1.45 0.85 36.57%
EY 18.12 2.37 -20.98 0.09 -19.98 -69.03 118.00 -26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 0.00 0.00 0.00 0.00 2.38 0.37 53.78%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/04/14 23/05/13 04/05/12 27/05/11 31/05/10 27/05/09 28/08/08 -
Price 1.67 0.805 0.45 0.73 0.46 0.49 0.43 -
P/RPS 0.86 0.88 0.79 8.71 2.06 0.99 1.07 -3.57%
P/EPS 6.27 54.39 -4.38 1,825.00 -2.74 -2.29 1.14 32.84%
EY 15.95 1.84 -22.84 0.05 -36.48 -43.67 87.81 -24.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 0.00 0.00 0.00 0.00 3.77 0.50 49.41%

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