[HOHUP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.76%
YoY- 26.82%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 291,658 346,571 208,502 48,827 35,395 66,774 68,712 27.21%
PBT 84,583 91,256 30,750 -13,402 -12,463 -10,300 -29,267 -
Tax -15,489 -15,403 7,487 4,949 -202 1,468 -4,241 24.07%
NP 69,094 75,853 38,237 -8,453 -12,665 -8,832 -33,508 -
-
NP to SH 69,921 74,532 33,441 -9,097 -12,431 -8,796 -33,685 -
-
Tax Rate 18.31% 16.88% -24.35% - - - - -
Total Cost 222,564 270,718 170,265 57,280 48,060 75,606 102,220 13.83%
-
Net Worth 249,787 174,730 50,954 -50,675 -41,781 -92,799 -19,284 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 249,787 174,730 50,954 -50,675 -41,781 -92,799 -19,284 -
NOSH 346,927 336,020 169,849 101,351 101,906 320,000 101,498 22.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.69% 21.89% 18.34% -17.31% -35.78% -13.23% -48.77% -
ROE 27.99% 42.66% 65.63% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 84.07 103.14 122.76 48.18 34.73 20.87 67.70 3.67%
EPS 20.15 22.18 19.69 -8.98 -12.20 -2.75 -33.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.52 0.30 -0.50 -0.41 -0.29 -0.19 -
Adjusted Per Share Value based on latest NOSH - 101,351
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 56.28 66.87 40.23 9.42 6.83 12.88 13.26 27.21%
EPS 13.49 14.38 6.45 -1.76 -2.40 -1.70 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.482 0.3371 0.0983 -0.0978 -0.0806 -0.1791 -0.0372 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.895 1.38 1.47 0.625 0.49 0.45 0.84 -
P/RPS 1.06 1.34 1.20 1.30 1.41 2.16 1.24 -2.57%
P/EPS 4.44 6.22 7.47 -6.96 -4.02 -16.37 -2.53 -
EY 22.52 16.07 13.39 -14.36 -24.89 -6.11 -39.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.65 4.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 19/05/15 24/04/14 23/05/13 04/05/12 27/05/11 31/05/10 -
Price 0.84 1.42 1.67 0.805 0.45 0.73 0.46 -
P/RPS 1.00 1.38 1.36 1.67 1.30 3.50 0.68 6.63%
P/EPS 4.17 6.40 8.48 -8.97 -3.69 -26.56 -1.39 -
EY 23.99 15.62 11.79 -11.15 -27.11 -3.77 -72.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.73 5.57 0.00 0.00 0.00 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