[HOHUP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -57.01%
YoY- 522.07%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 70,540 62,846 95,045 61,586 6,622 9,733 46,822 7.06%
PBT 18,558 17,926 24,464 4,235 -2,219 902 -1,206 -
Tax -1,528 -882 -5,999 0 2,306 -29 1,468 -
NP 17,030 17,044 18,465 4,235 87 873 262 100.39%
-
NP to SH 17,212 17,302 18,481 2,773 -657 631 261 100.87%
-
Tax Rate 8.23% 4.92% 24.52% 0.00% - 3.22% - -
Total Cost 53,510 45,802 76,580 57,351 6,535 8,860 46,560 2.34%
-
Net Worth 286,866 207,209 101,645 -42,818 -52,354 -24,946 -9,235 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 286,866 207,209 101,645 -42,818 -52,354 -24,946 -9,235 -
NOSH 349,837 345,349 308,016 101,948 102,656 73,372 40,153 43.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 24.14% 27.12% 19.43% 6.88% 1.31% 8.97% 0.56% -
ROE 6.00% 8.35% 18.18% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.16 18.20 30.86 60.41 6.45 13.27 116.61 -25.34%
EPS 4.92 5.01 6.00 2.72 -0.64 0.86 0.65 40.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.60 0.33 -0.42 -0.51 -0.34 -0.23 -
Adjusted Per Share Value based on latest NOSH - 101,948
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.61 12.13 18.34 11.88 1.28 1.88 9.03 7.07%
EPS 3.32 3.34 3.57 0.54 -0.13 0.12 0.05 101.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.3998 0.1961 -0.0826 -0.101 -0.0481 -0.0178 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.895 1.34 1.27 0.68 0.71 0.49 -
P/RPS 3.99 4.92 4.34 2.10 10.54 5.35 0.42 45.48%
P/EPS 16.36 17.86 22.33 46.69 -106.25 82.56 75.38 -22.46%
EY 6.11 5.60 4.48 2.14 -0.94 1.21 1.33 28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.49 4.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 18/11/15 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 -
Price 0.75 1.10 1.38 1.21 0.75 0.71 0.64 -
P/RPS 3.72 6.04 4.47 2.00 11.63 5.35 0.55 37.47%
P/EPS 15.24 21.96 23.00 44.49 -117.19 82.56 98.46 -26.70%
EY 6.56 4.55 4.35 2.25 -0.85 1.21 1.02 36.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.83 4.18 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