[HOHUP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.16%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,361 33,247 72,315 89,294 87,233 93,353 128,431 -20.92%
PBT -20,714 -11,074 -17,437 -65,346 -37,761 -45,341 -7,474 18.49%
Tax 4,418 -29 -1,443 3,726 -5,541 1,462 -4,224 -
NP -16,296 -11,103 -18,880 -61,620 -43,302 -43,879 -11,698 5.67%
-
NP to SH -16,009 -11,082 -19,144 -61,620 -43,450 -47,685 -5,617 19.05%
-
Tax Rate - - - - - - - -
Total Cost 47,657 44,350 91,195 150,914 130,535 137,232 140,129 -16.43%
-
Net Worth -52,354 0 -9,235 -5,101 56,102 99,947 146,855 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -52,354 0 -9,235 -5,101 56,102 99,947 146,855 -
NOSH 102,656 73,372 40,153 102,029 102,005 101,987 101,982 0.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -51.96% -33.40% -26.11% -69.01% -49.64% -47.00% -9.11% -
ROE 0.00% 0.00% 0.00% 0.00% -77.45% -47.71% -3.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.55 45.31 180.09 87.52 85.52 91.53 125.93 -21.00%
EPS -15.59 -15.10 -47.68 -60.39 -42.60 -46.76 -5.51 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 0.00 -0.23 -0.05 0.55 0.98 1.44 -
Adjusted Per Share Value based on latest NOSH - 102,029
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.05 6.42 13.95 17.23 16.83 18.01 24.78 -20.92%
EPS -3.09 -2.14 -3.69 -11.89 -8.38 -9.20 -1.08 19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.101 0.00 -0.0178 -0.0098 0.1083 0.1929 0.2834 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.71 0.49 0.58 0.32 1.02 0.51 -
P/RPS 2.23 1.57 0.27 0.66 0.37 1.11 0.40 33.12%
P/EPS -4.36 -4.70 -1.03 -0.96 -0.75 -2.18 -9.26 -11.78%
EY -22.93 -21.27 -97.30 -104.13 -133.11 -45.84 -10.80 13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.58 1.04 0.35 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 25/11/09 28/11/08 29/02/08 30/11/06 -
Price 0.75 0.71 0.64 0.40 0.28 0.41 0.64 -
P/RPS 2.46 1.57 0.36 0.46 0.33 0.45 0.51 29.95%
P/EPS -4.81 -4.70 -1.34 -0.66 -0.66 -0.88 -11.62 -13.65%
EY -20.79 -21.27 -74.49 -150.99 -152.13 -114.04 -8.61 15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.51 0.42 0.44 -

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