[HOHUP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
04-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.26%
YoY- -8284.38%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 351,852 329,664 93,112 57,708 26,816 22,704 50,624 38.12%
PBT 89,996 45,304 3,344 -9,816 40 -17,108 -22,008 -
Tax -9,992 0 0 0 0 1,316 0 -
NP 80,004 45,304 3,344 -9,816 40 -15,792 -22,008 -
-
NP to SH 80,376 45,248 1,500 -10,476 128 -17,032 -21,816 -
-
Tax Rate 11.10% 0.00% 0.00% - 0.00% - - -
Total Cost 271,848 284,360 89,768 67,524 26,776 38,496 72,632 24.59%
-
Net Worth 174,730 50,954 -50,675 -41,781 -92,799 -19,284 13,252 53.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 174,730 50,954 -50,675 -41,781 -92,799 -19,284 13,252 53.67%
NOSH 336,020 169,849 101,351 101,906 320,000 101,498 101,943 21.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.74% 13.74% 3.59% -17.01% 0.15% -69.56% -43.47% -
ROE 46.00% 88.80% 0.00% 0.00% 0.00% 0.00% -164.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 104.71 194.09 91.87 56.63 8.38 22.37 49.66 13.23%
EPS 23.92 26.64 1.48 -10.28 0.04 -15.48 -21.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.30 -0.50 -0.41 -0.29 -0.19 0.13 25.97%
Adjusted Per Share Value based on latest NOSH - 101,906
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 67.89 63.61 17.97 11.13 5.17 4.38 9.77 38.11%
EPS 15.51 8.73 0.29 -2.02 0.02 -3.29 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.0983 -0.0978 -0.0806 -0.1791 -0.0372 0.0256 53.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 1.47 0.625 0.49 0.45 0.84 0.31 -
P/RPS 1.32 0.76 0.68 0.87 5.37 3.76 0.62 13.41%
P/EPS 5.77 5.52 42.23 -4.77 1,125.00 -5.01 -1.45 -
EY 17.33 18.12 2.37 -20.98 0.09 -19.98 -69.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 4.90 0.00 0.00 0.00 0.00 2.38 1.80%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 24/04/14 23/05/13 04/05/12 27/05/11 31/05/10 27/05/09 -
Price 1.42 1.67 0.805 0.45 0.73 0.46 0.49 -
P/RPS 1.36 0.86 0.88 0.79 8.71 2.06 0.99 5.43%
P/EPS 5.94 6.27 54.39 -4.38 1,825.00 -2.74 -2.29 -
EY 16.85 15.95 1.84 -22.84 0.05 -36.48 -43.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 5.57 0.00 0.00 0.00 0.00 3.77 -5.23%

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