[HOHUP] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.24%
YoY- 42.11%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 313,838 114,643 31,361 33,247 72,315 89,294 87,233 23.77%
PBT 61,560 11,262 -20,714 -11,074 -17,437 -65,346 -37,761 -
Tax 1,787 358 4,418 -29 -1,443 3,726 -5,541 -
NP 63,347 11,620 -16,296 -11,103 -18,880 -61,620 -43,302 -
-
NP to SH 59,743 9,782 -16,009 -11,082 -19,144 -61,620 -43,450 -
-
Tax Rate -2.90% -3.18% - - - - - -
Total Cost 250,491 103,023 47,657 44,350 91,195 150,914 130,535 11.46%
-
Net Worth 101,645 -42,818 -52,354 0 -9,235 -5,101 56,102 10.40%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,645 -42,818 -52,354 0 -9,235 -5,101 56,102 10.40%
NOSH 308,016 101,948 102,656 73,372 40,153 102,029 102,005 20.21%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.18% 10.14% -51.96% -33.40% -26.11% -69.01% -49.64% -
ROE 58.78% 0.00% 0.00% 0.00% 0.00% 0.00% -77.45% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 101.89 112.45 30.55 45.31 180.09 87.52 85.52 2.96%
EPS 19.40 9.60 -15.59 -15.10 -47.68 -60.39 -42.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 -0.42 -0.51 0.00 -0.23 -0.05 0.55 -8.15%
Adjusted Per Share Value based on latest NOSH - 73,372
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.56 22.12 6.05 6.42 13.95 17.23 16.83 23.77%
EPS 11.53 1.89 -3.09 -2.14 -3.69 -11.89 -8.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 -0.0826 -0.101 0.00 -0.0178 -0.0098 0.1083 10.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.34 1.27 0.68 0.71 0.49 0.58 0.32 -
P/RPS 1.32 1.13 2.23 1.57 0.27 0.66 0.37 23.60%
P/EPS 6.91 13.24 -4.36 -4.70 -1.03 -0.96 -0.75 -
EY 14.47 7.56 -22.93 -21.27 -97.30 -104.13 -133.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 0.00 0.00 0.00 0.00 0.00 0.58 38.28%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 22/11/12 17/11/11 25/11/10 25/11/09 28/11/08 -
Price 1.38 1.21 0.75 0.71 0.64 0.40 0.28 -
P/RPS 1.35 1.08 2.46 1.57 0.36 0.46 0.33 26.45%
P/EPS 7.11 12.61 -4.81 -4.70 -1.34 -0.66 -0.66 -
EY 14.06 7.93 -20.79 -21.27 -74.49 -150.99 -152.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 0.00 0.00 0.00 0.00 0.00 0.51 41.97%

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