[HUBLINE] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 63.11%
YoY- -122.03%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 573,150 550,928 572,096 567,040 569,198 604,984 800,558 -19.98%
PBT 6,706 6,472 1,354 -9,241 -26,414 4,676 40,267 -69.76%
Tax -1,590 -876 -430 -908 -1,098 -1,396 -5,332 -55.39%
NP 5,116 5,596 924 -10,149 -27,512 3,280 34,935 -72.24%
-
NP to SH 5,116 5,596 924 -10,149 -27,512 3,280 21,857 -62.05%
-
Tax Rate 23.71% 13.54% 31.76% - - 29.85% 13.24% -
Total Cost 568,034 545,332 571,172 577,189 596,710 601,704 765,623 -18.06%
-
Net Worth 545,706 497,422 501,599 474,190 458,533 445,142 440,307 15.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,821 - - - - - - -
Div Payout % 133.33% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 545,706 497,422 501,599 474,190 458,533 445,142 440,307 15.39%
NOSH 1,705,333 1,554,444 1,319,999 1,247,868 1,239,279 1,171,428 1,158,702 29.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.89% 1.02% 0.16% -1.79% -4.83% 0.54% 4.36% -
ROE 0.94% 1.13% 0.18% -2.14% -6.00% 0.74% 4.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.61 35.44 43.34 45.44 45.93 51.64 69.09 -38.17%
EPS 0.30 0.36 0.07 -0.81 -2.22 0.28 1.90 -70.81%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.38 0.38 0.37 0.38 0.38 -10.83%
Adjusted Per Share Value based on latest NOSH - 1,253,877
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.70 12.21 12.68 12.57 12.62 13.41 17.75 -20.01%
EPS 0.11 0.12 0.02 -0.22 -0.61 0.07 0.48 -62.58%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1103 0.1112 0.1051 0.1016 0.0987 0.0976 15.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.21 0.31 0.29 0.19 0.20 0.34 -
P/RPS 0.57 0.59 0.72 0.64 0.41 0.39 0.49 10.61%
P/EPS 63.33 58.33 442.86 -35.66 -8.56 71.43 18.02 131.33%
EY 1.58 1.71 0.23 -2.80 -11.68 1.40 5.55 -56.75%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.82 0.76 0.51 0.53 0.89 -23.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.17 0.20 0.20 0.29 0.29 0.20 0.22 -
P/RPS 0.51 0.56 0.46 0.64 0.63 0.39 0.32 36.48%
P/EPS 56.67 55.56 285.71 -35.66 -13.06 71.43 11.66 187.20%
EY 1.76 1.80 0.35 -2.80 -7.66 1.40 8.57 -65.22%
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.53 0.76 0.78 0.53 0.58 -5.83%

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