[HOHUP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
04-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -27.09%
YoY- -41.33%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 346,571 208,502 48,827 35,395 66,774 68,712 93,749 24.33%
PBT 91,256 30,750 -13,402 -12,463 -10,300 -29,267 -76,869 -
Tax -15,403 7,487 4,949 -202 1,468 -4,241 4,968 -
NP 75,853 38,237 -8,453 -12,665 -8,832 -33,508 -71,901 -
-
NP to SH 74,532 33,441 -9,097 -12,431 -8,796 -33,685 -72,130 -
-
Tax Rate 16.88% -24.35% - - - - - -
Total Cost 270,718 170,265 57,280 48,060 75,606 102,220 165,650 8.52%
-
Net Worth 174,730 50,954 -50,675 -41,781 -92,799 -19,284 13,252 53.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 174,730 50,954 -50,675 -41,781 -92,799 -19,284 13,252 53.67%
NOSH 336,020 169,849 101,351 101,906 320,000 101,498 101,943 21.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 21.89% 18.34% -17.31% -35.78% -13.23% -48.77% -76.70% -
ROE 42.66% 65.63% 0.00% 0.00% 0.00% 0.00% -544.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 103.14 122.76 48.18 34.73 20.87 67.70 91.96 1.92%
EPS 22.18 19.69 -8.98 -12.20 -2.75 -33.19 -70.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.30 -0.50 -0.41 -0.29 -0.19 0.13 25.97%
Adjusted Per Share Value based on latest NOSH - 101,906
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.87 40.23 9.42 6.83 12.88 13.26 18.09 24.33%
EPS 14.38 6.45 -1.76 -2.40 -1.70 -6.50 -13.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.0983 -0.0978 -0.0806 -0.1791 -0.0372 0.0256 53.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 1.47 0.625 0.49 0.45 0.84 0.31 -
P/RPS 1.34 1.20 1.30 1.41 2.16 1.24 0.34 25.66%
P/EPS 6.22 7.47 -6.96 -4.02 -16.37 -2.53 -0.44 -
EY 16.07 13.39 -14.36 -24.89 -6.11 -39.51 -228.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 4.90 0.00 0.00 0.00 0.00 2.38 1.80%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 24/04/14 23/05/13 04/05/12 27/05/11 31/05/10 27/05/09 -
Price 1.42 1.67 0.805 0.45 0.73 0.46 0.49 -
P/RPS 1.38 1.36 1.67 1.30 3.50 0.68 0.53 17.28%
P/EPS 6.40 8.48 -8.97 -3.69 -26.56 -1.39 -0.69 -
EY 15.62 11.79 -11.15 -27.11 -3.77 -72.15 -144.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 5.57 0.00 0.00 0.00 0.00 3.77 -5.23%

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