[HOHUP] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 21.98%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 48,823 42,636 70,540 62,846 95,045 61,586 6,622 39.48%
PBT 8,344 8,392 18,558 17,926 24,464 4,235 -2,219 -
Tax -2,177 -1,403 -1,528 -882 -5,999 0 2,306 -
NP 6,167 6,989 17,030 17,044 18,465 4,235 87 103.36%
-
NP to SH 5,465 7,445 17,212 17,302 18,481 2,773 -657 -
-
Tax Rate 26.09% 16.72% 8.23% 4.92% 24.52% 0.00% - -
Total Cost 42,656 35,647 53,510 45,802 76,580 57,351 6,535 36.68%
-
Net Worth 356,126 326,137 286,866 207,209 101,645 -42,818 -52,354 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 356,126 326,137 286,866 207,209 101,645 -42,818 -52,354 -
NOSH 374,870 374,870 349,837 345,349 308,016 101,948 102,656 24.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.63% 16.39% 24.14% 27.12% 19.43% 6.88% 1.31% -
ROE 1.53% 2.28% 6.00% 8.35% 18.18% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.02 11.37 20.16 18.20 30.86 60.41 6.45 12.41%
EPS 1.46 1.99 4.92 5.01 6.00 2.72 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.87 0.82 0.60 0.33 -0.42 -0.51 -
Adjusted Per Share Value based on latest NOSH - 345,349
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.42 8.23 13.61 12.13 18.34 11.88 1.28 39.44%
EPS 1.05 1.44 3.32 3.34 3.57 0.54 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6872 0.6293 0.5535 0.3998 0.1961 -0.0826 -0.101 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.43 0.67 0.805 0.895 1.34 1.27 0.68 -
P/RPS 3.30 5.89 3.99 4.92 4.34 2.10 10.54 -17.58%
P/EPS 29.50 33.74 16.36 17.86 22.33 46.69 -106.25 -
EY 3.39 2.96 6.11 5.60 4.48 2.14 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 0.98 1.49 4.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 25/11/16 18/11/15 27/11/14 29/11/13 22/11/12 -
Price 0.33 0.635 0.75 1.10 1.38 1.21 0.75 -
P/RPS 2.53 5.58 3.72 6.04 4.47 2.00 11.63 -22.43%
P/EPS 22.64 31.97 15.24 21.96 23.00 44.49 -117.19 -
EY 4.42 3.13 6.56 4.55 4.35 2.25 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.73 0.91 1.83 4.18 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