[HOHUP] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.9%
YoY- 3.28%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 100,975 68,079 42,233 86,099 75,032 47,846 13,125 40.48%
PBT 9,309 13,873 15,754 30,684 27,559 9,025 38 150.03%
Tax -3,643 -4,328 -7,417 -11,517 -7,205 7,487 358 -
NP 5,666 9,545 8,337 19,167 20,354 16,512 396 55.77%
-
NP to SH 6,488 9,876 9,150 19,534 18,913 12,899 184 81.03%
-
Tax Rate 39.13% 31.20% 47.08% 37.53% 26.14% -82.96% -942.11% -
Total Cost 95,309 58,534 33,896 66,932 54,678 31,334 12,729 39.84%
-
Net Worth 363,627 337,383 277,419 228,995 121,117 82,594 -52,133 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 363,627 337,383 277,419 228,995 121,117 82,594 -52,133 -
NOSH 374,894 374,870 374,849 346,962 310,557 101,968 102,222 24.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.61% 14.02% 19.74% 22.26% 27.13% 34.51% 3.02% -
ROE 1.78% 2.93% 3.30% 8.53% 15.62% 15.62% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.94 18.16 12.03 24.82 24.16 46.92 12.84 13.13%
EPS 1.73 2.64 2.61 5.63 6.09 12.65 0.18 45.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 0.79 0.66 0.39 0.81 -0.51 -
Adjusted Per Share Value based on latest NOSH - 346,962
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.48 13.13 8.15 16.61 14.48 9.23 2.53 40.50%
EPS 1.25 1.91 1.77 3.77 3.65 2.49 0.04 77.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.6509 0.5352 0.4418 0.2337 0.1593 -0.1006 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.315 0.53 0.82 1.06 1.26 1.21 0.69 -
P/RPS 1.17 2.92 6.82 4.27 5.22 2.58 5.37 -22.41%
P/EPS 18.20 20.12 31.47 18.83 20.69 9.57 383.33 -39.81%
EY 5.49 4.97 3.18 5.31 4.83 10.45 0.26 66.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.59 1.04 1.61 3.23 1.49 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 20/02/17 25/02/16 27/02/15 27/02/14 25/02/13 -
Price 0.395 0.54 0.815 0.82 1.42 1.53 0.655 -
P/RPS 1.47 2.97 6.78 3.30 5.88 3.26 5.10 -18.71%
P/EPS 22.82 20.50 31.28 14.56 23.32 12.09 363.89 -36.95%
EY 4.38 4.88 3.20 6.87 4.29 8.27 0.27 59.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 1.03 1.24 3.64 1.89 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