[HOHUP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1620.0%
YoY- 171.67%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 47,519 61,638 88,531 16,654 5,802 6,725 3,163 57.01%
PBT 23,384 15,667 16,734 6,153 -12,057 -6,927 -4,045 -
Tax -2,500 -1,500 299 0 2,285 0 0 -
NP 20,884 14,167 17,033 6,153 -9,772 -6,927 -4,045 -
-
NP to SH 20,347 14,184 17,044 6,450 -8,999 -6,710 -4,053 -
-
Tax Rate 10.69% 9.57% -1.79% 0.00% - - - -
Total Cost 26,635 47,471 71,498 10,501 15,574 13,652 7,208 24.31%
-
Net Worth 268,273 206,850 71,764 -44,905 -51,014 -34,587 -21,479 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 268,273 206,850 71,764 -44,905 -51,014 -34,587 -21,479 -
NOSH 348,407 369,375 256,300 102,056 102,029 98,821 93,387 24.51%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 43.95% 22.98% 19.24% 36.95% -168.42% -103.00% -127.88% -
ROE 7.58% 6.86% 23.75% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.64 16.69 34.54 16.32 5.69 6.81 3.39 26.08%
EPS 5.84 3.84 6.65 6.32 -8.82 -6.79 -4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.56 0.28 -0.44 -0.50 -0.35 -0.23 -
Adjusted Per Share Value based on latest NOSH - 102,056
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.17 11.89 17.08 3.21 1.12 1.30 0.61 57.03%
EPS 3.93 2.74 3.29 1.24 -1.74 -1.29 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.3991 0.1385 -0.0866 -0.0984 -0.0667 -0.0414 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.80 1.22 1.35 0.835 0.74 0.82 0.50 -
P/RPS 5.87 7.31 3.91 5.12 13.01 12.05 14.76 -14.23%
P/EPS 13.70 31.77 20.30 13.21 -8.39 -12.08 -11.52 -
EY 7.30 3.15 4.93 7.57 -11.92 -8.28 -8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.18 4.82 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 19/08/15 25/08/14 20/08/13 29/08/12 25/08/11 24/08/10 -
Price 0.845 0.905 1.50 1.38 0.69 0.75 0.52 -
P/RPS 6.20 5.42 4.34 8.46 12.13 11.02 15.35 -14.01%
P/EPS 14.47 23.57 22.56 21.84 -7.82 -11.05 -11.98 -
EY 6.91 4.24 4.43 4.58 -12.78 -9.05 -8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.62 5.36 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