[HOHUP] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -180.48%
YoY- -159.16%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 174,108 159,321 212,711 169,554 190,226 349,703 187,901 0.08%
PBT 6,091 -34,266 -252 -57,700 -23,543 8,358 8,031 0.29%
Tax -3,476 1,465 -4,955 -290 14,674 -4,549 -195 -3.01%
NP 2,615 -32,801 -5,207 -57,990 -8,869 3,809 7,836 1.17%
-
NP to SH 3,872 -32,801 -5,207 -57,990 -22,376 3,809 7,836 0.75%
-
Tax Rate 57.07% - - - - 54.43% 2.43% -
Total Cost 171,493 192,122 217,918 227,544 199,095 345,894 180,065 0.05%
-
Net Worth 95,999 142,875 160,061 156,102 214,744 235,800 233,677 0.95%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 1,799 - -
Div Payout % - - - - - 47.26% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 95,999 142,875 160,061 156,102 214,744 235,800 233,677 0.95%
NOSH 95,999 94,619 61,800 60,039 59,984 59,999 60,071 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.50% -20.59% -2.45% -34.20% -4.66% 1.09% 4.17% -
ROE 4.03% -22.96% -3.25% -37.15% -10.42% 1.62% 3.35% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 181.36 168.38 344.19 282.40 317.13 582.84 312.80 0.58%
EPS 4.03 -34.67 -8.43 -96.59 -37.30 6.35 13.04 1.25%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.00 1.51 2.59 2.60 3.58 3.93 3.89 1.45%
Adjusted Per Share Value based on latest NOSH - 60,039
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.59 30.74 41.04 32.72 36.70 67.48 36.26 0.08%
EPS 0.75 -6.33 -1.00 -11.19 -4.32 0.73 1.51 0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.1852 0.2757 0.3088 0.3012 0.4144 0.455 0.4509 0.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.40 1.06 3.04 1.30 1.60 2.23 0.00 -
P/RPS 0.22 0.63 0.88 0.46 0.50 0.38 0.00 -100.00%
P/EPS 9.92 -3.06 -36.08 -1.35 -4.29 35.13 0.00 -100.00%
EY 10.08 -32.70 -2.77 -74.30 -23.31 2.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 0.40 0.70 1.17 0.50 0.45 0.57 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 25/02/05 25/02/04 28/02/03 28/02/02 23/02/01 - -
Price 0.49 0.90 2.29 1.43 1.93 1.84 0.00 -
P/RPS 0.27 0.53 0.67 0.51 0.61 0.32 0.00 -100.00%
P/EPS 12.15 -2.60 -27.18 -1.48 -5.17 28.98 0.00 -100.00%
EY 8.23 -38.52 -3.68 -67.54 -19.33 3.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 0.49 0.60 0.88 0.55 0.54 0.47 0.00 -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
Post a Comment