[HOHUP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -14.72%
YoY- -30.28%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 177,408 321,208 169,448 233,992 142,188 324,300 351,852 -10.77%
PBT 26,296 93,028 27,608 44,768 56,536 81,284 89,996 -18.52%
Tax -2,756 -18,468 -8,232 -11,500 -8,380 -6,000 -9,992 -19.30%
NP 23,540 74,560 19,376 33,268 48,156 75,284 80,004 -18.43%
-
NP to SH 20,080 63,388 21,196 34,576 49,596 76,324 80,376 -20.62%
-
Tax Rate 10.48% 19.85% 29.82% 25.69% 14.82% 7.38% 11.10% -
Total Cost 153,868 246,648 150,072 200,724 94,032 249,016 271,848 -9.04%
-
Net Worth 470,117 449,498 368,971 344,880 307,393 249,787 174,730 17.91%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 470,117 449,498 368,971 344,880 307,393 249,787 174,730 17.91%
NOSH 494,860 412,383 374,894 374,870 374,870 346,927 336,020 6.65%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.27% 23.21% 11.43% 14.22% 33.87% 23.21% 22.74% -
ROE 4.27% 14.10% 5.74% 10.03% 16.13% 30.56% 46.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 35.85 77.89 45.20 62.42 37.93 93.48 104.71 -16.34%
EPS 4.04 15.36 5.64 9.24 13.24 22.00 23.92 -25.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.09 0.9842 0.92 0.82 0.72 0.52 10.55%
Adjusted Per Share Value based on latest NOSH - 374,870
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.23 61.97 32.69 45.14 27.43 62.57 67.88 -10.77%
EPS 3.87 12.23 4.09 6.67 9.57 14.72 15.51 -20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.8672 0.7118 0.6654 0.593 0.4819 0.3371 17.91%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.435 0.33 0.46 0.44 0.775 0.895 1.38 -
P/RPS 1.21 0.42 1.02 0.70 2.04 0.96 1.32 -1.43%
P/EPS 10.72 2.15 8.14 4.77 5.86 4.07 5.77 10.86%
EY 9.33 46.58 12.29 20.96 17.07 24.58 17.33 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.47 0.48 0.95 1.24 2.65 -25.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 30/05/19 18/05/18 19/05/17 23/05/16 19/05/15 -
Price 0.445 0.58 0.65 0.415 0.905 0.84 1.42 -
P/RPS 1.24 0.74 1.44 0.66 2.39 0.90 1.36 -1.52%
P/EPS 10.97 3.77 11.50 4.50 6.84 3.82 5.94 10.75%
EY 9.12 26.50 8.70 22.23 14.62 26.19 16.85 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.66 0.45 1.10 1.17 2.73 -25.39%

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