[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 321.85%
YoY- 574.7%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 569,928 597,465 633,512 608,948 634,443 603,990 573,150 -0.37%
PBT -89,901 -2,212 -9,438 -37,992 8,854 7,930 6,706 -
Tax 18,268 25,364 37,798 75,748 96 -1,764 -1,590 -
NP -71,633 23,152 28,360 37,756 8,950 6,166 5,116 -
-
NP to SH -71,633 23,152 28,360 37,756 8,950 6,166 5,116 -
-
Tax Rate - - - - -1.08% 22.24% 23.71% -
Total Cost 641,561 574,313 605,152 571,192 625,493 597,824 568,034 8.44%
-
Net Worth 481,927 572,642 578,394 555,235 563,439 569,230 545,706 -7.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 6,821 -
Div Payout % - - - - - - 133.33% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 481,927 572,642 578,394 555,235 563,439 569,230 545,706 -7.94%
NOSH 1,853,565 1,847,234 1,865,789 1,850,784 1,817,547 1,778,845 1,705,333 5.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.57% 3.88% 4.48% 6.20% 1.41% 1.02% 0.89% -
ROE -14.86% 4.04% 4.90% 6.80% 1.59% 1.08% 0.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.75 32.34 33.95 32.90 34.91 33.95 33.61 -5.75%
EPS -3.86 1.25 1.52 2.04 0.50 0.35 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.26 0.31 0.31 0.30 0.31 0.32 0.32 -12.91%
Adjusted Per Share Value based on latest NOSH - 1,850,784
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.63 13.24 14.04 13.50 14.06 13.39 12.70 -0.36%
EPS -1.59 0.51 0.63 0.84 0.20 0.14 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.1068 0.1269 0.1282 0.1231 0.1249 0.1262 0.121 -7.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.12 0.17 0.22 0.17 0.17 0.19 -
P/RPS 0.29 0.37 0.50 0.67 0.49 0.50 0.57 -36.24%
P/EPS -2.33 9.57 11.18 10.78 34.52 49.04 63.33 -
EY -42.94 10.44 8.94 9.27 2.90 2.04 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.35 0.39 0.55 0.73 0.55 0.53 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 27/08/10 27/05/10 -
Price 0.09 0.09 0.12 0.17 0.19 0.17 0.17 -
P/RPS 0.29 0.28 0.35 0.52 0.54 0.50 0.51 -31.34%
P/EPS -2.33 7.18 7.89 8.33 38.58 49.04 56.67 -
EY -42.94 13.93 12.67 12.00 2.59 2.04 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.35 0.29 0.39 0.57 0.61 0.53 0.53 -24.14%

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