[HOHUP] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -11.01%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 194,969 292,180 366,265 259,955 179,704 241,367 298,546 -6.84%
PBT -22,563 79,958 75,625 37,896 49,237 78,017 86,761 -
Tax -6,008 -28,518 -21,854 -11,396 -10,338 -12,945 -16,487 -15.47%
NP -28,571 51,440 53,771 26,500 38,899 65,072 70,274 -
-
NP to SH -21,874 50,864 52,401 27,394 40,544 65,790 70,934 -
-
Tax Rate - 35.67% 28.90% 30.07% 21.00% 16.59% 19.00% -
Total Cost 223,540 240,740 312,494 233,455 140,805 176,295 228,272 -0.34%
-
Net Worth 424,352 437,127 433,003 363,627 337,383 277,419 228,995 10.81%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 424,352 437,127 433,003 363,627 337,383 277,419 228,995 10.81%
NOSH 494,860 412,383 412,383 374,894 374,870 351,164 346,962 6.09%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -14.65% 17.61% 14.68% 10.19% 21.65% 26.96% 23.54% -
ROE -5.15% 11.64% 12.10% 7.53% 12.02% 23.71% 30.98% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 40.43 70.85 88.82 69.34 47.94 68.73 86.05 -11.81%
EPS -4.54 12.33 12.71 7.31 10.82 18.73 20.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.06 1.05 0.97 0.90 0.79 0.66 4.90%
Adjusted Per Share Value based on latest NOSH - 374,894
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 37.62 56.38 70.67 50.16 34.67 46.57 57.61 -6.85%
EPS -4.22 9.81 10.11 5.29 7.82 12.69 13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8188 0.8435 0.8355 0.7016 0.651 0.5353 0.4419 10.81%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.305 0.465 0.51 0.315 0.53 0.82 1.06 -
P/RPS 0.75 0.66 0.57 0.45 1.11 1.19 1.23 -7.90%
P/EPS -6.72 3.77 4.01 4.31 4.90 4.38 5.18 -
EY -14.87 26.53 24.92 23.20 20.41 22.85 19.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.49 0.32 0.59 1.04 1.61 -22.43%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 04/03/22 24/02/21 27/02/20 26/02/19 26/02/18 20/02/17 25/02/16 -
Price 0.32 0.44 0.54 0.395 0.54 0.815 0.82 -
P/RPS 0.79 0.62 0.61 0.57 1.13 1.19 0.95 -3.02%
P/EPS -7.05 3.57 4.25 5.41 4.99 4.35 4.01 -
EY -14.18 28.03 23.53 18.50 20.03 22.99 24.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.51 0.41 0.60 1.03 1.24 -18.61%

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