[HOHUP] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.62%
YoY- 178.18%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 199,133 212,447 265,992 101,517 26,851 23,162 55,662 23.64%
PBT 62,263 56,092 52,524 11,224 -16,732 -6,015 -9,527 -
Tax -5,528 -4,880 -5,700 0 4,592 -29 1,467 -
NP 56,735 51,212 46,824 11,224 -12,140 -6,044 -8,060 -
-
NP to SH 56,641 51,580 46,837 9,597 -12,275 -6,046 -8,050 -
-
Tax Rate 8.88% 8.70% 10.85% 0.00% - - - -
Total Cost 142,398 161,235 219,168 90,293 38,991 29,206 63,722 14.32%
-
Net Worth 285,643 205,225 80,964 -42,834 -52,038 -34,665 -24,555 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 285,643 205,225 80,964 -42,834 -52,038 -34,665 -24,555 -
NOSH 348,345 342,042 245,348 101,987 102,036 101,956 106,763 21.76%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.49% 24.11% 17.60% 11.06% -45.21% -26.09% -14.48% -
ROE 19.83% 25.13% 57.85% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.17 62.11 108.41 99.54 26.32 22.72 52.14 1.54%
EPS 16.26 15.08 19.09 9.41 -12.03 -5.93 -7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.60 0.33 -0.42 -0.51 -0.34 -0.23 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.42 40.99 51.32 19.59 5.18 4.47 10.74 23.64%
EPS 10.93 9.95 9.04 1.85 -2.37 -1.17 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5512 0.396 0.1562 -0.0827 -0.1004 -0.0669 -0.0474 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.895 1.34 1.27 0.68 0.71 0.49 -
P/RPS 1.41 1.44 1.24 1.28 2.58 3.13 0.94 6.98%
P/EPS 4.95 5.94 7.02 13.50 -5.65 -11.97 -6.50 -
EY 20.20 16.85 14.25 7.41 -17.69 -8.35 -15.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.49 4.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 -
Price 0.75 1.10 1.38 1.21 0.75 0.71 0.64 -
P/RPS 1.31 1.77 1.27 1.22 2.85 3.13 1.23 1.05%
P/EPS 4.61 7.29 7.23 12.86 -6.23 -11.97 -8.49 -
EY 21.68 13.71 13.83 7.78 -16.04 -8.35 -11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.83 4.18 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