[HOHUP] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[HOHUP] HO HUP CONSTRUCTION COMPANY

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -10.95%

YoY- -34.0%

Quarter Report

Qtr Results Q2 2018.pdf

Latest QR

Upcoming QR

HOHUP's Result

HOHUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	249,790	414,640	244,697	220,872	184,241	277,539	319,678	-4.02%
YoY %	-39.76%	69.45%	10.79%	19.88%	-33.62%	-13.18%	-	-
Horiz. %	78.14%	129.71%	76.54%	69.09%	57.63%	86.82%	100.00%	-
PBT	41,600	100,804	31,657	42,508	61,300	92,300	90,189	-12.08%
YoY %	-58.73%	218.43%	-25.53%	-30.66%	-33.59%	2.34%	-	-
Horiz. %	46.13%	111.77%	35.10%	47.13%	67.97%	102.34%	100.00%	-
Tax	-22,703	-24,560	-10,056	-11,307	-13,471	-16,489	-17,202	4.72%
YoY %	7.56%	-144.23%	11.06%	16.06%	18.30%	4.14%	-	-
Horiz. %	131.98%	142.77%	58.46%	65.73%	78.31%	95.86%	100.00%	-
NP	18,897	76,244	21,601	31,201	47,829	75,811	72,987	-20.14%
YoY %	-75.22%	252.97%	-30.77%	-34.77%	-36.91%	3.87%	-	-
Horiz. %	25.89%	104.46%	29.60%	42.75%	65.53%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,251	72,149	22,129	32,762	49,638	76,084	71,672	-18.97%
YoY %	-71.93%	226.04%	-32.46%	-34.00%	-34.76%	6.16%	-	-
Horiz. %	28.26%	100.67%	30.88%	45.71%	69.26%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.57%	24.36%	31.77%	26.60%	21.98%	17.86%	19.07%	-
YoY %	124.01%	-23.32%	19.44%	21.02%	23.07%	-6.35%	-	-
Horiz. %	286.16%	127.74%	166.60%	139.49%	115.26%	93.65%	100.00%	-
Total Cost	230,893	338,396	223,096	189,671	136,412	201,728	246,691	-1.09%
YoY %	-31.77%	51.68%	17.62%	39.04%	-32.38%	-18.23%	-	-
Horiz. %	93.60%	137.17%	90.44%	76.89%	55.30%	81.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,169	457,746	374,890	348,629	318,639	268,273	206,850	14.44%
YoY %	1.62%	22.10%	7.53%	9.41%	18.77%	29.69%	-	-
Horiz. %	224.88%	221.29%	181.24%	168.54%	154.04%	129.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	465,169	457,746	374,890	348,629	318,639	268,273	206,850	14.44%
YoY %	1.62%	22.10%	7.53%	9.41%	18.77%	29.69%	-	-
Horiz. %	224.88%	221.29%	181.24%	168.54%	154.04%	129.69%	100.00%	-
NOSH	494,860	412,383	374,894	374,870	374,870	348,407	369,375	4.99%
YoY %	20.00%	10.00%	0.01%	0.00%	7.60%	-5.68%	-	-
Horiz. %	133.97%	111.64%	101.49%	101.49%	101.49%	94.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	7.57%	18.39%	8.83%	14.13%	25.96%	27.32%	22.83%	-
YoY %	-58.84%	108.27%	-37.51%	-45.57%	-4.98%	19.67%	-	-
Horiz. %	33.16%	80.55%	38.68%	61.89%	113.71%	119.67%	100.00%	-
ROE	4.35%	15.76%	5.90%	9.40%	15.58%	28.36%	34.65%	-
YoY %	-72.40%	167.12%	-37.23%	-39.67%	-45.06%	-18.15%	-	-
Horiz. %	12.55%	45.48%	17.03%	27.13%	44.96%	81.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	50.48	100.55	65.27	58.92	49.15	79.66	86.55	-8.58%
YoY %	-49.80%	54.05%	10.78%	19.88%	-38.30%	-7.96%	-	-
Horiz. %	58.32%	116.18%	75.41%	68.08%	56.79%	92.04%	100.00%	-
EPS	4.09	17.50	5.90	8.74	13.24	21.84	19.40	-22.83%
YoY %	-76.63%	196.61%	-32.49%	-33.99%	-39.38%	12.58%	-	-
Horiz. %	21.08%	90.21%	30.41%	45.05%	68.25%	112.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.94	1.11	1.00	0.93	0.85	0.77	0.56	9.00%
YoY %	-15.32%	11.00%	7.53%	9.41%	10.39%	37.50%	-	-
Horiz. %	167.86%	198.21%	178.57%	166.07%	151.79%	137.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 374,870
RPS	48.19	79.99	47.21	42.61	35.54	53.54	61.67	-4.02%
YoY %	-39.75%	69.43%	10.80%	19.89%	-33.62%	-13.18%	-	-
Horiz. %	78.14%	129.71%	76.55%	69.09%	57.63%	86.82%	100.00%	-
EPS	3.91	13.92	4.27	6.32	9.58	14.68	13.83	-18.97%
YoY %	-71.91%	226.00%	-32.44%	-34.03%	-34.74%	6.15%	-	-
Horiz. %	28.27%	100.65%	30.87%	45.70%	69.27%	106.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8974	0.8831	0.7233	0.6726	0.6147	0.5176	0.3991	14.44%
YoY %	1.62%	22.09%	7.54%	9.42%	18.76%	29.69%	-	-
Horiz. %	224.86%	221.27%	181.23%	168.53%	154.02%	129.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.405	0.545	0.525	0.48	0.79	0.80	1.22	-
P/RPS	0.80	0.54	0.80	0.81	1.61	1.00	1.41	-9.00%
YoY %	48.15%	-32.50%	-1.23%	-49.69%	61.00%	-29.08%	-	-
Horiz. %	56.74%	38.30%	56.74%	57.45%	114.18%	70.92%	100.00%	-
P/EPS	9.90	3.12	8.89	5.49	5.97	3.66	6.29	7.84%
YoY %	217.31%	-64.90%	61.93%	-8.04%	63.11%	-41.81%	-	-
Horiz. %	157.39%	49.60%	141.34%	87.28%	94.91%	58.19%	100.00%	-
EY	10.10	32.10	11.24	18.21	16.76	27.30	15.90	-7.27%
YoY %	-68.54%	185.59%	-38.28%	8.65%	-38.61%	71.70%	-	-
Horiz. %	63.52%	201.89%	70.69%	114.53%	105.41%	171.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.49	0.53	0.52	0.93	1.04	2.18	-23.68%
YoY %	-12.24%	-7.55%	1.92%	-44.09%	-10.58%	-52.29%	-	-
Horiz. %	19.72%	22.48%	24.31%	23.85%	42.66%	47.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	26/08/20	26/08/19	29/08/18	28/08/17	24/08/16	19/08/15	-
Price	0.41	0.475	0.525	0.45	0.725	0.845	0.905	-
P/RPS	0.81	0.47	0.80	0.76	1.48	1.06	1.05	-4.22%
YoY %	72.34%	-41.25%	5.26%	-48.65%	39.62%	0.95%	-	-
Horiz. %	77.14%	44.76%	76.19%	72.38%	140.95%	100.95%	100.00%	-
P/EPS	10.02	2.71	8.89	5.15	5.48	3.87	4.66	13.59%
YoY %	269.74%	-69.52%	72.62%	-6.02%	41.60%	-16.95%	-	-
Horiz. %	215.02%	58.15%	190.77%	110.52%	117.60%	83.05%	100.00%	-
EY	9.98	36.83	11.24	19.42	18.26	25.84	21.44	-11.95%
YoY %	-72.90%	227.67%	-42.12%	6.35%	-29.33%	20.52%	-	-
Horiz. %	46.55%	171.78%	52.43%	90.58%	85.17%	120.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.43	0.53	0.48	0.85	1.10	1.62	-19.50%
YoY %	2.33%	-18.87%	10.42%	-43.53%	-22.73%	-32.10%	-	-
Horiz. %	27.16%	26.54%	32.72%	29.63%	52.47%	67.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos