[HOHUP] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
04-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -10316.19%
YoY- -143.0%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 187,327 211,303 194,969 292,180 366,265 259,955 179,704 0.69%
PBT -80,839 -20,921 -22,563 79,958 75,625 37,896 49,236 -
Tax 756 -12,483 -6,008 -28,518 -21,854 -11,396 -10,337 -
NP -80,083 -33,404 -28,571 51,440 53,771 26,500 38,899 -
-
NP to SH -75,067 -34,698 -21,874 50,864 52,401 27,395 40,544 -
-
Tax Rate - - - 35.67% 28.90% 30.07% 20.99% -
Total Cost 267,410 244,707 223,540 240,740 312,494 233,455 140,805 11.27%
-
Net Worth 342,052 400,837 424,352 437,127 433,003 363,627 337,383 0.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 342,052 400,837 424,352 437,127 433,003 363,627 337,383 0.22%
NOSH 518,260 494,860 494,860 412,383 412,383 374,894 374,870 5.54%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -42.75% -15.81% -14.65% 17.61% 14.68% 10.19% 21.65% -
ROE -21.95% -8.66% -5.15% 11.64% 12.10% 7.53% 12.02% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.15 42.70 40.43 70.85 88.82 69.34 47.94 -4.59%
EPS -14.48 -7.01 -4.54 12.33 12.71 7.31 10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.81 0.88 1.06 1.05 0.97 0.90 -5.03%
Adjusted Per Share Value based on latest NOSH - 494,860
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.15 40.77 37.62 56.38 70.67 50.16 34.67 0.69%
EPS -14.48 -6.70 -4.22 9.81 10.11 5.29 7.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.7734 0.8188 0.8435 0.8355 0.7016 0.651 0.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.25 0.29 0.305 0.465 0.51 0.315 0.53 -
P/RPS 0.69 0.68 0.75 0.66 0.57 0.45 1.11 -7.61%
P/EPS -1.73 -4.14 -6.72 3.77 4.01 4.31 4.90 -
EY -57.94 -24.18 -14.87 26.53 24.92 23.20 20.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.35 0.44 0.49 0.32 0.59 -7.06%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 04/03/22 24/02/21 27/02/20 26/02/19 26/02/18 -
Price 0.195 0.275 0.32 0.44 0.54 0.395 0.54 -
P/RPS 0.54 0.64 0.79 0.62 0.61 0.57 1.13 -11.57%
P/EPS -1.35 -3.92 -7.05 3.57 4.25 5.41 4.99 -
EY -74.28 -25.50 -14.18 28.03 23.53 18.50 20.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.36 0.42 0.51 0.41 0.60 -10.90%

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