[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 505.63%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 634,443 603,990 573,150 550,928 572,096 567,040 569,198 7.49%
PBT 8,854 7,930 6,706 6,472 1,354 -9,241 -26,414 -
Tax 96 -1,764 -1,590 -876 -430 -908 -1,098 -
NP 8,950 6,166 5,116 5,596 924 -10,149 -27,512 -
-
NP to SH 8,950 6,166 5,116 5,596 924 -10,149 -27,512 -
-
Tax Rate -1.08% 22.24% 23.71% 13.54% 31.76% - - -
Total Cost 625,493 597,824 568,034 545,332 571,172 577,189 596,710 3.18%
-
Net Worth 563,439 569,230 545,706 497,422 501,599 474,190 458,533 14.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 6,821 - - - - -
Div Payout % - - 133.33% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 563,439 569,230 545,706 497,422 501,599 474,190 458,533 14.70%
NOSH 1,817,547 1,778,845 1,705,333 1,554,444 1,319,999 1,247,868 1,239,279 29.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.41% 1.02% 0.89% 1.02% 0.16% -1.79% -4.83% -
ROE 1.59% 1.08% 0.94% 1.13% 0.18% -2.14% -6.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.91 33.95 33.61 35.44 43.34 45.44 45.93 -16.70%
EPS 0.50 0.35 0.30 0.36 0.07 -0.81 -2.22 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.32 0.38 0.38 0.37 -11.11%
Adjusted Per Share Value based on latest NOSH - 1,554,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.06 13.39 12.70 12.21 12.68 12.57 12.62 7.46%
EPS 0.20 0.14 0.11 0.12 0.02 -0.22 -0.61 -
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.1262 0.121 0.1103 0.1112 0.1051 0.1016 14.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.19 0.21 0.31 0.29 0.19 -
P/RPS 0.49 0.50 0.57 0.59 0.72 0.64 0.41 12.60%
P/EPS 34.52 49.04 63.33 58.33 442.86 -35.66 -8.56 -
EY 2.90 2.04 1.58 1.71 0.23 -2.80 -11.68 -
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.59 0.66 0.82 0.76 0.51 5.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.19 0.17 0.17 0.20 0.20 0.29 0.29 -
P/RPS 0.54 0.50 0.51 0.56 0.46 0.64 0.63 -9.75%
P/EPS 38.58 49.04 56.67 55.56 285.71 -35.66 -13.06 -
EY 2.59 2.04 1.76 1.80 0.35 -2.80 -7.66 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.53 0.63 0.53 0.76 0.78 -15.10%

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