[HOHUP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.66%
YoY- -103.03%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 212,447 265,992 101,517 26,851 23,162 55,662 59,038 23.77%
PBT 56,092 52,524 11,224 -16,732 -6,015 -9,527 -22,583 -
Tax -4,880 -5,700 0 4,592 -29 1,467 -1,330 24.18%
NP 51,212 46,824 11,224 -12,140 -6,044 -8,060 -23,913 -
-
NP to SH 51,580 46,837 9,597 -12,275 -6,046 -8,050 -23,787 -
-
Tax Rate 8.70% 10.85% 0.00% - - - - -
Total Cost 161,235 219,168 90,293 38,991 29,206 63,722 82,951 11.70%
-
Net Worth 205,225 80,964 -42,834 -52,038 -34,665 -24,555 -5,100 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 205,225 80,964 -42,834 -52,038 -34,665 -24,555 -5,100 -
NOSH 342,042 245,348 101,987 102,036 101,956 106,763 102,002 22.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.11% 17.60% 11.06% -45.21% -26.09% -14.48% -40.50% -
ROE 25.13% 57.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 62.11 108.41 99.54 26.32 22.72 52.14 57.88 1.18%
EPS 15.08 19.09 9.41 -12.03 -5.93 -7.54 -23.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.33 -0.42 -0.51 -0.34 -0.23 -0.05 -
Adjusted Per Share Value based on latest NOSH - 102,656
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.99 51.32 19.59 5.18 4.47 10.74 11.39 23.77%
EPS 9.95 9.04 1.85 -2.37 -1.17 -1.55 -4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.1562 -0.0827 -0.1004 -0.0669 -0.0474 -0.0098 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.895 1.34 1.27 0.68 0.71 0.49 0.58 -
P/RPS 1.44 1.24 1.28 2.58 3.13 0.94 1.00 6.26%
P/EPS 5.94 7.02 13.50 -5.65 -11.97 -6.50 -2.49 -
EY 16.85 14.25 7.41 -17.69 -8.35 -15.39 -40.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 4.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 25/11/09 -
Price 1.10 1.38 1.21 0.75 0.71 0.64 0.40 -
P/RPS 1.77 1.27 1.22 2.85 3.13 1.23 0.69 16.99%
P/EPS 7.29 7.23 12.86 -6.23 -11.97 -8.49 -1.72 -
EY 13.71 13.83 7.78 -16.04 -8.35 -11.78 -58.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 4.18 0.00 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