[HOHUP] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 20.13%
YoY- 161.75%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 234,680 187,879 256,230 404,205 243,819 202,655 195,839 3.06%
PBT -12,372 -41,897 63,275 91,980 33,606 46,295 71,830 -
Tax -12,040 -5,224 -24,590 -24,413 -10,579 -11,118 -13,540 -1.93%
NP -24,412 -47,121 38,685 67,567 23,027 35,177 58,290 -
-
NP to SH -29,677 -37,881 40,037 62,949 24,049 36,789 59,108 -
-
Tax Rate - - 38.86% 26.54% 31.48% 24.02% 18.85% -
Total Cost 259,092 235,000 217,545 336,638 220,792 167,478 137,549 11.12%
-
Net Worth 405,785 425,580 470,117 449,498 368,971 344,880 307,393 4.73%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 405,785 425,580 470,117 449,498 368,971 344,880 307,393 4.73%
NOSH 494,860 494,860 494,860 412,383 374,894 374,870 374,870 4.73%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -10.40% -25.08% 15.10% 16.72% 9.44% 17.36% 29.76% -
ROE -7.31% -8.90% 8.52% 14.00% 6.52% 10.67% 19.23% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 47.42 37.97 51.78 98.02 65.04 54.06 52.24 -1.59%
EPS -6.00 -7.65 8.09 15.26 6.41 9.81 15.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.86 0.95 1.09 0.9842 0.92 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 412,383
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.28 36.25 49.44 77.99 47.05 39.10 37.79 3.05%
EPS -5.73 -7.31 7.73 12.15 4.64 7.10 11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.8212 0.9071 0.8673 0.7119 0.6655 0.5931 4.73%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.27 0.315 0.435 0.33 0.46 0.44 0.775 -
P/RPS 0.57 0.83 0.84 0.34 0.71 0.81 1.48 -14.69%
P/EPS -4.50 -4.12 5.38 2.16 7.17 4.48 4.92 -
EY -22.21 -24.30 18.60 46.26 13.95 22.30 20.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.46 0.30 0.47 0.48 0.95 -16.15%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 28/05/21 28/05/20 30/05/19 18/05/18 19/05/17 -
Price 0.24 0.30 0.445 0.58 0.65 0.415 0.905 -
P/RPS 0.51 0.79 0.86 0.59 1.00 0.77 1.73 -18.41%
P/EPS -4.00 -3.92 5.50 3.80 10.13 4.23 5.74 -
EY -24.99 -25.52 18.18 26.32 9.87 23.65 17.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.47 0.53 0.66 0.45 1.10 -19.91%

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