[HOHUP] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 0.63%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 259,955 179,704 241,367 298,546 341,024 149,364 39,976 36.60%
PBT 37,896 49,237 78,017 86,761 80,083 20,260 -16,692 -
Tax -11,396 -10,338 -12,945 -16,487 -12,905 7,487 4,949 -
NP 26,500 38,899 65,072 70,274 67,178 27,747 -11,743 -
-
NP to SH 27,394 40,544 65,790 70,934 65,750 22,504 -12,090 -
-
Tax Rate 30.07% 21.00% 16.59% 19.00% 16.11% -36.95% - -
Total Cost 233,455 140,805 176,295 228,272 273,846 121,617 51,719 28.54%
-
Net Worth 363,627 337,383 277,419 228,995 121,117 82,594 -52,133 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 363,627 337,383 277,419 228,995 121,117 82,594 -52,133 -
NOSH 374,894 374,870 351,164 346,962 310,557 101,968 102,222 24.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.19% 21.65% 26.96% 23.54% 19.70% 18.58% -29.38% -
ROE 7.53% 12.02% 23.71% 30.98% 54.29% 27.25% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 69.34 47.94 68.73 86.05 109.81 146.48 39.11 10.00%
EPS 7.31 10.82 18.73 20.44 21.17 22.07 -11.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 0.79 0.66 0.39 0.81 -0.51 -
Adjusted Per Share Value based on latest NOSH - 346,962
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 50.16 34.67 46.57 57.61 65.80 28.82 7.71 36.61%
EPS 5.29 7.82 12.69 13.69 12.69 4.34 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7016 0.651 0.5353 0.4419 0.2337 0.1594 -0.1006 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.315 0.53 0.82 1.06 1.26 1.21 0.69 -
P/RPS 0.45 1.11 1.19 1.23 1.15 0.83 1.76 -20.32%
P/EPS 4.31 4.90 4.38 5.18 5.95 5.48 -5.83 -
EY 23.20 20.41 22.85 19.29 16.80 18.24 -17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.59 1.04 1.61 3.23 1.49 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 20/02/17 25/02/16 27/02/15 27/02/14 25/02/13 -
Price 0.395 0.54 0.815 0.82 1.42 1.53 0.655 -
P/RPS 0.57 1.13 1.19 0.95 1.29 1.04 1.67 -16.39%
P/EPS 5.41 4.99 4.35 4.01 6.71 6.93 -5.54 -
EY 18.50 20.03 22.99 24.93 14.91 14.42 -18.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 1.03 1.24 3.64 1.89 0.00 -

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