[HOHUP] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[HOHUP] HO HUP CONSTRUCTION COMPANY

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -12.7%

YoY- -46.8%

Quarter Report

Quarterly Results Annc Q2 2017.pdf

Latest QR

Upcoming QR

HOHUP's Result

HOHUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	62,972	52,537	51,659	33,442	47,519	61,638	88,531	-5.51%
YoY %	19.86%	1.70%	54.47%	-29.62%	-22.91%	-30.38%	-	-
Horiz. %	71.13%	59.34%	58.35%	37.77%	53.67%	69.62%	100.00%	-
PBT	15,926	7,102	9,051	12,838	23,384	15,667	16,734	-0.82%
YoY %	124.25%	-21.53%	-29.50%	-45.10%	49.26%	-6.38%	-	-
Horiz. %	95.17%	42.44%	54.09%	76.72%	139.74%	93.62%	100.00%	-
Tax	-2,325	-2,178	-2,701	-2,512	-2,500	-1,500	299	-
YoY %	-6.75%	19.36%	-7.52%	-0.48%	-66.67%	-601.67%	-	-
Horiz. %	-777.59%	-728.43%	-903.34%	-840.13%	-836.12%	-501.67%	100.00%	-
NP	13,601	4,924	6,350	10,326	20,884	14,167	17,033	-3.67%
YoY %	176.22%	-22.46%	-38.50%	-50.56%	47.41%	-16.83%	-	-
Horiz. %	79.85%	28.91%	37.28%	60.62%	122.61%	83.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,077	4,877	6,797	10,824	20,347	14,184	17,044	-3.13%
YoY %	188.64%	-28.25%	-37.20%	-46.80%	43.45%	-16.78%	-	-
Horiz. %	82.59%	28.61%	39.88%	63.51%	119.38%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.60%	30.67%	29.84%	19.57%	10.69%	9.57%	-1.79%	-
YoY %	-52.40%	2.78%	52.48%	83.07%	11.70%	634.64%	-	-
Horiz. %	-815.64%	-1,713.41%	-1,667.04%	-1,093.30%	-597.21%	-534.64%	100.00%	-
Total Cost	49,371	47,613	45,309	23,116	26,635	47,471	71,498	-5.97%
YoY %	3.69%	5.09%	96.01%	-13.21%	-43.89%	-33.61%	-	-
Horiz. %	69.05%	66.59%	63.37%	32.33%	37.25%	66.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,746	374,890	348,629	318,639	268,273	206,850	71,764	36.14%
YoY %	22.10%	7.53%	9.41%	18.77%	29.69%	188.24%	-	-
Horiz. %	637.85%	522.39%	485.80%	444.01%	373.83%	288.24%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	457,746	374,890	348,629	318,639	268,273	206,850	71,764	36.14%
YoY %	22.10%	7.53%	9.41%	18.77%	29.69%	188.24%	-	-
Horiz. %	637.85%	522.39%	485.80%	444.01%	373.83%	288.24%	100.00%	-
NOSH	412,383	374,894	374,870	374,870	348,407	369,375	256,300	8.24%
YoY %	10.00%	0.01%	0.00%	7.60%	-5.68%	44.12%	-	-
Horiz. %	160.90%	146.27%	146.26%	146.26%	135.94%	144.12%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	21.60%	9.37%	12.29%	30.88%	43.95%	22.98%	19.24%	-
YoY %	130.52%	-23.76%	-60.20%	-29.74%	91.25%	19.44%	-	-
Horiz. %	112.27%	48.70%	63.88%	160.50%	228.43%	119.44%	100.00%	-
ROE	3.08%	1.30%	1.95%	3.40%	7.58%	6.86%	23.75%	-
YoY %	136.92%	-33.33%	-42.65%	-55.15%	10.50%	-71.12%	-	-
Horiz. %	12.97%	5.47%	8.21%	14.32%	31.92%	28.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	15.27	14.01	13.78	8.92	13.64	16.69	34.54	-12.70%
YoY %	8.99%	1.67%	54.48%	-34.60%	-18.27%	-51.68%	-	-
Horiz. %	44.21%	40.56%	39.90%	25.83%	39.49%	48.32%	100.00%	-
EPS	3.41	1.30	1.81	2.89	5.84	3.84	6.65	-10.52%
YoY %	162.31%	-28.18%	-37.37%	-50.51%	52.08%	-42.26%	-	-
Horiz. %	51.28%	19.55%	27.22%	43.46%	87.82%	57.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.11	1.00	0.93	0.85	0.77	0.56	0.28	25.77%
YoY %	11.00%	7.53%	9.41%	10.39%	37.50%	100.00%	-	-
Horiz. %	396.43%	357.14%	332.14%	303.57%	275.00%	200.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 374,870
RPS	12.15	10.14	9.97	6.45	9.17	11.89	17.08	-5.51%
YoY %	19.82%	1.71%	54.57%	-29.66%	-22.88%	-30.39%	-	-
Horiz. %	71.14%	59.37%	58.37%	37.76%	53.69%	69.61%	100.00%	-
EPS	2.72	0.94	1.31	2.09	3.93	2.74	3.29	-3.11%
YoY %	189.36%	-28.24%	-37.32%	-46.82%	43.43%	-16.72%	-	-
Horiz. %	82.67%	28.57%	39.82%	63.53%	119.45%	83.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8831	0.7233	0.6726	0.6147	0.5176	0.3991	0.1385	36.13%
YoY %	22.09%	7.54%	9.42%	18.76%	29.69%	188.16%	-	-
Horiz. %	637.62%	522.24%	485.63%	443.83%	373.72%	288.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.545	0.525	0.48	0.79	0.80	1.22	1.35	-
P/RPS	3.57	3.75	3.48	8.86	5.87	7.31	3.91	-1.50%
YoY %	-4.80%	7.76%	-60.72%	50.94%	-19.70%	86.96%	-	-
Horiz. %	91.30%	95.91%	89.00%	226.60%	150.13%	186.96%	100.00%	-
P/EPS	15.97	40.36	26.47	27.36	13.70	31.77	20.30	-3.91%
YoY %	-60.43%	52.47%	-3.25%	99.71%	-56.88%	56.50%	-	-
Horiz. %	78.67%	198.82%	130.39%	134.78%	67.49%	156.50%	100.00%	-
EY	6.26	2.48	3.78	3.65	7.30	3.15	4.93	4.05%
YoY %	152.42%	-34.39%	3.56%	-50.00%	131.75%	-36.11%	-	-
Horiz. %	126.98%	50.30%	76.67%	74.04%	148.07%	63.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.53	0.52	0.93	1.04	2.18	4.82	-31.65%
YoY %	-7.55%	1.92%	-44.09%	-10.58%	-52.29%	-54.77%	-	-
Horiz. %	10.17%	11.00%	10.79%	19.29%	21.58%	45.23%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	26/08/19	29/08/18	28/08/17	24/08/16	19/08/15	25/08/14	-
Price	0.475	0.525	0.45	0.725	0.845	0.905	1.50	-
P/RPS	3.11	3.75	3.27	8.13	6.20	5.42	4.34	-5.39%
YoY %	-17.07%	14.68%	-59.78%	31.13%	14.39%	24.88%	-	-
Horiz. %	71.66%	86.41%	75.35%	187.33%	142.86%	124.88%	100.00%	-
P/EPS	13.92	40.36	24.82	25.11	14.47	23.57	22.56	-7.72%
YoY %	-65.51%	62.61%	-1.15%	73.53%	-38.61%	4.48%	-	-
Horiz. %	61.70%	178.90%	110.02%	111.30%	64.14%	104.48%	100.00%	-
EY	7.19	2.48	4.03	3.98	6.91	4.24	4.43	8.39%
YoY %	189.92%	-38.46%	1.26%	-42.40%	62.97%	-4.29%	-	-
Horiz. %	162.30%	55.98%	90.97%	89.84%	155.98%	95.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.53	0.48	0.85	1.10	1.62	5.36	-34.30%
YoY %	-18.87%	10.42%	-43.53%	-22.73%	-32.10%	-69.78%	-	-
Horiz. %	8.02%	9.89%	8.96%	15.86%	20.52%	30.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos