[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
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 249,790 414,640 244,697 220,872 184,241 277,539 319,678 -4.02%
PBT 41,600 100,804 31,657 42,508 61,300 92,300 90,189 -12.08%
Tax -22,703 -24,560 -10,056 -11,307 -13,471 -16,489 -17,202 4.72%
NP 18,897 76,244 21,601 31,201 47,829 75,811 72,987 -20.14%
-
NP to SH 20,251 72,149 22,129 32,762 49,638 76,084 71,672 -18.97%
-
Tax Rate 54.57% 24.36% 31.77% 26.60% 21.98% 17.86% 19.07% -
Total Cost 230,893 338,396 223,096 189,671 136,412 201,728 246,691 -1.09%
-
Net Worth 465,169 457,746 374,890 348,629 318,639 268,273 206,850 14.44%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 465,169 457,746 374,890 348,629 318,639 268,273 206,850 14.44%
NOSH 494,860 412,383 374,894 374,870 374,870 348,407 369,375 4.99%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.57% 18.39% 8.83% 14.13% 25.96% 27.32% 22.83% -
ROE 4.35% 15.76% 5.90% 9.40% 15.58% 28.36% 34.65% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 50.48 100.55 65.27 58.92 49.15 79.66 86.55 -8.58%
EPS 4.09 17.50 5.90 8.74 13.24 21.84 19.40 -22.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.11 1.00 0.93 0.85 0.77 0.56 9.00%
Adjusted Per Share Value based on latest NOSH - 374,870
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.20 80.01 47.22 42.62 35.55 53.55 61.68 -4.02%
EPS 3.91 13.92 4.27 6.32 9.58 14.68 13.83 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8976 0.8832 0.7234 0.6727 0.6148 0.5176 0.3991 14.44%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 9.90 3.12 8.89 5.49 5.97 3.66 6.29 7.84%
EY 10.10 32.10 11.24 18.21 16.76 27.30 15.90 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.53 0.52 0.93 1.04 2.18 -23.68%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 10.02 2.71 8.89 5.15 5.48 3.87 4.66 13.59%
EY 9.98 36.83 11.24 19.42 18.26 25.84 21.44 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.53 0.48 0.85 1.10 1.62 -19.50%

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