[HOHUP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 109.4%
YoY- 141.76%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 95,045 61,586 6,622 9,733 46,822 28,536 30,825 20.63%
PBT 24,464 4,235 -2,219 902 -1,206 -14,793 -19,719 -
Tax -5,999 0 2,306 -29 1,468 84 287 -
NP 18,465 4,235 87 873 262 -14,709 -19,432 -
-
NP to SH 18,481 2,773 -657 631 261 -14,682 -19,432 -
-
Tax Rate 24.52% 0.00% - 3.22% - - - -
Total Cost 76,580 57,351 6,535 8,860 46,560 43,245 50,257 7.26%
-
Net Worth 101,645 -42,818 -52,354 -24,946 -9,235 -5,101 56,102 10.40%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,645 -42,818 -52,354 -24,946 -9,235 -5,101 56,102 10.40%
NOSH 308,016 101,948 102,656 73,372 40,153 102,029 102,005 20.21%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.43% 6.88% 1.31% 8.97% 0.56% -51.55% -63.04% -
ROE 18.18% 0.00% 0.00% 0.00% 0.00% 0.00% -34.64% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.86 60.41 6.45 13.27 116.61 27.97 30.22 0.34%
EPS 6.00 2.72 -0.64 0.86 0.65 -14.39 -19.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 -0.42 -0.51 -0.34 -0.23 -0.05 0.55 -8.15%
Adjusted Per Share Value based on latest NOSH - 73,372
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.34 11.88 1.28 1.88 9.03 5.51 5.95 20.62%
EPS 3.57 0.54 -0.13 0.12 0.05 -2.83 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 -0.0826 -0.101 -0.0481 -0.0178 -0.0098 0.1083 10.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.34 1.27 0.68 0.71 0.49 0.58 0.32 -
P/RPS 4.34 2.10 10.54 5.35 0.42 2.07 1.06 26.46%
P/EPS 22.33 46.69 -106.25 82.56 75.38 -4.03 -1.68 -
EY 4.48 2.14 -0.94 1.21 1.33 -24.81 -59.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 0.00 0.00 0.00 0.00 0.00 0.58 38.28%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 25/11/09 28/11/08 -
Price 1.38 1.21 0.75 0.71 0.64 0.40 0.28 -
P/RPS 4.47 2.00 11.63 5.35 0.55 1.43 0.93 29.89%
P/EPS 23.00 44.49 -117.19 82.56 98.46 -2.78 -1.47 -
EY 4.35 2.25 -0.85 1.21 1.02 -35.98 -68.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 0.00 0.00 0.00 0.00 0.00 0.51 41.97%

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