[HOHUP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 128.01%
YoY- 104.93%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 86,099 75,032 47,846 13,125 4,510 10,085 16,654 31.47%
PBT 30,684 27,559 9,025 38 -3,984 -5,059 -7,909 -
Tax -11,517 -7,205 7,487 358 -173 0 -3,240 23.52%
NP 19,167 20,354 16,512 396 -4,157 -5,059 -11,149 -
-
NP to SH 19,534 18,913 12,899 184 -3,735 -5,036 -11,094 -
-
Tax Rate 37.53% 26.14% -82.96% -942.11% - - - -
Total Cost 66,932 54,678 31,334 12,729 8,667 15,144 27,803 15.76%
-
Net Worth 228,995 121,117 82,594 -52,133 -39,799 -29,623 -15,225 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 228,995 121,117 82,594 -52,133 -39,799 -29,623 -15,225 -
NOSH 346,962 310,557 101,968 102,222 102,049 105,798 101,500 22.72%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.26% 27.13% 34.51% 3.02% -92.17% -50.16% -66.94% -
ROE 8.53% 15.62% 15.62% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.82 24.16 46.92 12.84 4.42 9.53 16.41 7.13%
EPS 5.63 6.09 12.65 0.18 -3.66 -4.76 -10.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.39 0.81 -0.51 -0.39 -0.28 -0.15 -
Adjusted Per Share Value based on latest NOSH - 102,222
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.61 14.48 9.23 2.53 0.87 1.95 3.21 31.49%
EPS 3.77 3.65 2.49 0.04 -0.72 -0.97 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.2337 0.1593 -0.1006 -0.0768 -0.0572 -0.0294 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 1.26 1.21 0.69 0.58 0.61 0.88 -
P/RPS 4.27 5.22 2.58 5.37 13.12 6.40 5.36 -3.71%
P/EPS 18.83 20.69 9.57 383.33 -15.85 -12.82 -8.05 -
EY 5.31 4.83 10.45 0.26 -6.31 -7.80 -12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 3.23 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 25/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.82 1.42 1.53 0.655 0.47 0.50 1.00 -
P/RPS 3.30 5.88 3.26 5.10 10.63 5.25 6.09 -9.70%
P/EPS 14.56 23.32 12.09 363.89 -12.84 -10.50 -9.15 -
EY 6.87 4.29 8.27 0.27 -7.79 -9.52 -10.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 3.64 1.89 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