[HOHUP] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -130.48%
YoY- -100.51%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 171,616 151,262 150,778 211,322 199,740 158,980 111,625 7.42%
PBT -20,456 -24,816 -89 57,307 38,401 28,587 35,364 -
Tax 1,210 -3,085 -2,647 -13,997 -11,975 -7,753 -6,010 -
NP -19,246 -27,901 -2,736 43,310 26,426 20,834 29,354 -
-
NP to SH -19,727 -28,890 -210 41,289 26,433 20,907 30,668 -
-
Tax Rate - - - 24.42% 31.18% 27.12% 16.99% -
Total Cost 190,862 179,163 153,514 168,012 173,314 138,146 82,271 15.04%
-
Net Worth 390,939 405,785 465,169 470,117 389,885 356,126 326,137 3.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 390,939 405,785 465,169 470,117 389,885 356,126 326,137 3.06%
NOSH 494,860 494,860 494,860 412,383 374,894 374,870 374,870 4.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -11.21% -18.45% -1.81% 20.49% 13.23% 13.10% 26.30% -
ROE -5.05% -7.12% -0.05% 8.78% 6.78% 5.87% 9.40% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.68 30.57 30.47 51.24 53.28 42.41 29.78 2.57%
EPS -3.99 -5.84 -0.04 10.01 7.05 5.58 8.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.94 1.14 1.04 0.95 0.87 -1.59%
Adjusted Per Share Value based on latest NOSH - 494,860
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.11 29.19 29.09 40.78 38.54 30.68 21.54 7.42%
EPS -3.81 -5.57 -0.04 7.97 5.10 4.03 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.783 0.8976 0.9071 0.7523 0.6872 0.6293 3.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.29 0.26 0.385 0.395 0.48 0.43 0.67 -
P/RPS 0.84 0.85 1.26 0.77 0.90 1.01 2.25 -15.13%
P/EPS -7.27 -4.45 -907.24 3.95 6.81 7.71 8.19 -
EY -13.75 -22.45 -0.11 25.35 14.69 12.97 12.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.41 0.35 0.46 0.45 0.77 -11.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 26/11/21 20/11/20 28/11/19 29/11/18 24/11/17 -
Price 0.245 0.315 0.315 0.425 0.53 0.33 0.635 -
P/RPS 0.71 1.03 1.03 0.83 0.99 0.78 2.13 -16.72%
P/EPS -6.15 -5.40 -742.29 4.24 7.52 5.92 7.76 -
EY -16.27 -18.53 -0.13 23.56 13.30 16.90 12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.34 0.37 0.51 0.35 0.73 -13.29%

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