[HOHUP] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -46.84%
YoY- -53.16%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 166,525 100,975 68,079 42,233 86,099 75,032 47,846 23.09%
PBT 37,224 9,309 13,873 15,754 30,684 27,559 9,025 26.62%
Tax -9,879 -3,643 -4,328 -7,417 -11,517 -7,205 7,487 -
NP 27,345 5,666 9,545 8,337 19,167 20,354 16,512 8.76%
-
NP to SH 25,968 6,488 9,876 9,150 19,534 18,913 12,899 12.36%
-
Tax Rate 26.54% 39.13% 31.20% 47.08% 37.53% 26.14% -82.96% -
Total Cost 139,180 95,309 58,534 33,896 66,932 54,678 31,334 28.19%
-
Net Worth 433,003 363,627 337,383 277,419 228,995 121,117 82,594 31.78%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 433,003 363,627 337,383 277,419 228,995 121,117 82,594 31.78%
NOSH 412,383 374,894 374,870 374,849 346,962 310,557 101,968 26.20%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 16.42% 5.61% 14.02% 19.74% 22.26% 27.13% 34.51% -
ROE 6.00% 1.78% 2.93% 3.30% 8.53% 15.62% 15.62% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 40.38 26.94 18.16 12.03 24.82 24.16 46.92 -2.46%
EPS 6.30 1.73 2.64 2.61 5.63 6.09 12.65 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.97 0.90 0.79 0.66 0.39 0.81 4.41%
Adjusted Per Share Value based on latest NOSH - 374,849
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 32.13 19.48 13.14 8.15 16.61 14.48 9.23 23.09%
EPS 5.01 1.25 1.91 1.77 3.77 3.65 2.49 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8355 0.7016 0.651 0.5353 0.4419 0.2337 0.1594 31.78%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.51 0.315 0.53 0.82 1.06 1.26 1.21 -
P/RPS 1.26 1.17 2.92 6.82 4.27 5.22 2.58 -11.25%
P/EPS 8.10 18.20 20.12 31.47 18.83 20.69 9.57 -2.73%
EY 12.35 5.49 4.97 3.18 5.31 4.83 10.45 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.59 1.04 1.61 3.23 1.49 -16.91%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 26/02/18 20/02/17 25/02/16 27/02/15 27/02/14 -
Price 0.54 0.395 0.54 0.815 0.82 1.42 1.53 -
P/RPS 1.34 1.47 2.97 6.78 3.30 5.88 3.26 -13.76%
P/EPS 8.58 22.82 20.50 31.28 14.56 23.32 12.09 -5.55%
EY 11.66 4.38 4.88 3.20 6.87 4.29 8.27 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.60 1.03 1.24 3.64 1.89 -19.60%

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