[HOHUP] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 16.15%
YoY- -7.49%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 366,265 259,955 179,704 241,366 298,546 341,024 149,363 16.11%
PBT 75,625 37,896 49,236 78,017 86,776 80,083 20,248 24.54%
Tax -21,854 -11,396 -10,337 -12,945 -16,397 -12,905 7,487 -
NP 53,771 26,500 38,899 65,072 70,379 67,178 27,735 11.66%
-
NP to SH 52,401 27,395 40,544 65,791 71,114 65,750 22,495 15.12%
-
Tax Rate 28.90% 30.07% 20.99% 16.59% 18.90% 16.11% -36.98% -
Total Cost 312,494 233,455 140,805 176,294 228,167 273,846 121,628 17.02%
-
Net Worth 433,003 363,627 337,383 277,419 226,521 102,090 82,634 31.77%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 433,003 363,627 337,383 277,419 226,521 102,090 82,634 31.77%
NOSH 412,383 374,894 374,870 374,849 343,214 261,769 102,018 26.19%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.68% 10.19% 21.65% 26.96% 23.57% 19.70% 18.57% -
ROE 12.10% 7.53% 12.02% 23.72% 31.39% 64.40% 27.22% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.82 69.34 47.94 68.73 86.99 130.28 146.41 -7.98%
EPS 12.71 7.31 10.82 18.84 20.72 25.11 22.05 -8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.97 0.90 0.79 0.66 0.39 0.81 4.41%
Adjusted Per Share Value based on latest NOSH - 374,849
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 70.67 50.16 34.67 46.57 57.61 65.80 28.82 16.11%
EPS 10.11 5.29 7.82 12.69 13.72 12.69 4.34 15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8355 0.7016 0.651 0.5353 0.4371 0.197 0.1594 31.78%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.51 0.315 0.53 0.82 1.06 1.26 1.21 -
P/RPS 0.57 0.45 1.11 1.19 1.22 0.97 0.83 -6.06%
P/EPS 4.01 4.31 4.90 4.38 5.12 5.02 5.49 -5.09%
EY 24.92 23.20 20.41 22.85 19.55 19.93 18.22 5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.59 1.04 1.61 3.23 1.49 -16.91%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 26/02/18 20/02/17 25/02/16 27/02/15 27/02/14 -
Price 0.54 0.395 0.54 0.815 0.82 1.42 1.53 -
P/RPS 0.61 0.57 1.13 1.19 0.94 1.09 1.05 -8.65%
P/EPS 4.25 5.41 4.99 4.35 3.96 5.65 6.94 -7.84%
EY 23.53 18.50 20.03 22.99 25.27 17.69 14.41 8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.60 1.03 1.24 3.64 1.89 -19.60%

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