[HOHUP] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -16.02%
YoY- -34.76%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 414,640 244,697 220,872 184,241 277,539 319,678 280,379 6.73%
PBT 100,804 31,657 42,508 61,300 92,300 90,189 41,331 16.00%
Tax -24,560 -10,056 -11,307 -13,471 -16,489 -17,202 7,786 -
NP 76,244 21,601 31,201 47,829 75,811 72,987 49,117 7.59%
-
NP to SH 72,149 22,129 32,762 49,638 76,084 71,672 44,035 8.56%
-
Tax Rate 24.36% 31.77% 26.60% 21.98% 17.86% 19.07% -18.84% -
Total Cost 338,396 223,096 189,671 136,412 201,728 246,691 231,262 6.54%
-
Net Worth 457,746 374,890 348,629 318,639 268,273 206,850 71,764 36.14%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 457,746 374,890 348,629 318,639 268,273 206,850 71,764 36.14%
NOSH 412,383 374,894 374,870 374,870 348,407 369,375 256,300 8.24%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 18.39% 8.83% 14.13% 25.96% 27.32% 22.83% 17.52% -
ROE 15.76% 5.90% 9.40% 15.58% 28.36% 34.65% 61.36% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 100.55 65.27 58.92 49.15 79.66 86.55 109.39 -1.39%
EPS 17.50 5.90 8.74 13.24 21.84 19.40 17.18 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.00 0.93 0.85 0.77 0.56 0.28 25.77%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 80.01 47.22 42.62 35.55 53.55 61.68 54.10 6.73%
EPS 13.92 4.27 6.32 9.58 14.68 13.83 8.50 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.7234 0.6727 0.6148 0.5176 0.3991 0.1385 36.13%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.545 0.525 0.48 0.79 0.80 1.22 1.35 -
P/RPS 0.54 0.80 0.81 1.61 1.00 1.41 1.23 -12.80%
P/EPS 3.12 8.89 5.49 5.97 3.66 6.29 7.86 -14.26%
EY 32.10 11.24 18.21 16.76 27.30 15.90 12.73 16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.52 0.93 1.04 2.18 4.82 -31.65%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 26/08/19 29/08/18 28/08/17 24/08/16 19/08/15 25/08/14 -
Price 0.475 0.525 0.45 0.725 0.845 0.905 1.50 -
P/RPS 0.47 0.80 0.76 1.48 1.06 1.05 1.37 -16.31%
P/EPS 2.71 8.89 5.15 5.48 3.87 4.66 8.73 -17.69%
EY 36.83 11.24 19.42 18.26 25.84 21.44 11.45 21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.48 0.85 1.10 1.62 5.36 -34.30%

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