[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 76.93%
YoY- 51.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 383,301 368,880 357,550 363,468 341,916 339,572 332,708 9.86%
PBT 29,188 29,846 29,434 31,404 19,731 20,302 19,806 29.40%
Tax -1,722 -2,541 -4,196 -4,828 -4,710 -4,885 -4,792 -49.36%
NP 27,466 27,305 25,238 26,576 15,021 15,417 15,014 49.41%
-
NP to SH 27,466 27,305 25,238 26,576 15,021 15,417 15,014 49.41%
-
Tax Rate 5.90% 8.51% 14.26% 15.37% 23.87% 24.06% 24.19% -
Total Cost 355,835 341,574 332,312 336,892 326,895 324,154 317,694 7.82%
-
Net Worth 189,744 181,560 182,317 178,476 171,714 150,878 146,763 18.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 189,744 181,560 182,317 178,476 171,714 150,878 146,763 18.62%
NOSH 135,532 133,500 130,227 130,274 130,086 130,067 129,878 2.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.17% 7.40% 7.06% 7.31% 4.39% 4.54% 4.51% -
ROE 14.48% 15.04% 13.84% 14.89% 8.75% 10.22% 10.23% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 282.81 276.31 274.56 279.00 262.84 261.07 256.17 6.79%
EPS 20.27 20.45 19.38 20.40 11.55 11.85 11.56 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.36 1.40 1.37 1.32 1.16 1.13 15.30%
Adjusted Per Share Value based on latest NOSH - 130,274
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.50 8.18 7.93 8.06 7.58 7.53 7.38 9.84%
EPS 0.61 0.61 0.56 0.59 0.33 0.34 0.33 50.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0402 0.0404 0.0396 0.0381 0.0334 0.0325 18.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.68 0.49 0.43 0.31 0.29 -
P/RPS 0.17 0.17 0.25 0.18 0.16 0.12 0.11 33.56%
P/EPS 2.37 2.35 3.51 2.40 3.72 2.62 2.51 -3.74%
EY 42.22 42.61 28.50 41.63 26.85 38.24 39.86 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.49 0.36 0.33 0.27 0.26 19.52%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 28/08/03 30/05/03 -
Price 0.51 0.48 0.45 0.64 0.49 0.34 0.32 -
P/RPS 0.18 0.17 0.16 0.23 0.19 0.13 0.12 30.94%
P/EPS 2.52 2.35 2.32 3.14 4.24 2.87 2.77 -6.09%
EY 39.74 42.61 43.07 31.88 23.57 34.86 36.13 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.32 0.47 0.37 0.29 0.28 18.18%

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