[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -14.65%
YoY- -17.93%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 363,468 341,916 339,572 332,708 354,988 360,895 358,948 0.83%
PBT 31,404 19,731 20,302 19,806 23,240 21,185 21,397 29.05%
Tax -4,828 -4,710 -4,885 -4,792 -5,648 -6,464 -3,985 13.60%
NP 26,576 15,021 15,417 15,014 17,592 14,721 17,412 32.46%
-
NP to SH 26,576 15,021 15,417 15,014 17,592 14,721 17,412 32.46%
-
Tax Rate 15.37% 23.87% 24.06% 24.19% 24.30% 30.51% 18.62% -
Total Cost 336,892 326,895 324,154 317,694 337,396 346,174 341,536 -0.90%
-
Net Worth 178,476 171,714 150,878 146,763 145,302 134,726 130,346 23.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 178,476 171,714 150,878 146,763 145,302 134,726 130,346 23.23%
NOSH 130,274 130,086 130,067 129,878 129,734 123,602 121,819 4.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.31% 4.39% 4.54% 4.51% 4.96% 4.08% 4.85% -
ROE 14.89% 8.75% 10.22% 10.23% 12.11% 10.93% 13.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 279.00 262.84 261.07 256.17 273.63 291.98 294.66 -3.56%
EPS 20.40 11.55 11.85 11.56 13.56 11.91 14.29 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.16 1.13 1.12 1.09 1.07 17.85%
Adjusted Per Share Value based on latest NOSH - 130,041
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.47 7.97 7.92 7.76 8.27 8.41 8.37 0.79%
EPS 0.62 0.35 0.36 0.35 0.41 0.34 0.41 31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.04 0.0352 0.0342 0.0339 0.0314 0.0304 23.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.49 0.43 0.31 0.29 0.30 0.28 0.31 -
P/RPS 0.18 0.16 0.12 0.11 0.11 0.10 0.11 38.73%
P/EPS 2.40 3.72 2.62 2.51 2.21 2.35 2.17 6.92%
EY 41.63 26.85 38.24 39.86 45.20 42.54 46.11 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.27 0.26 0.27 0.26 0.29 15.46%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 27/11/03 28/08/03 30/05/03 14/04/03 28/11/02 29/08/02 -
Price 0.64 0.49 0.34 0.32 0.29 0.32 0.30 -
P/RPS 0.23 0.19 0.13 0.12 0.11 0.11 0.10 73.97%
P/EPS 3.14 4.24 2.87 2.77 2.14 2.69 2.10 30.66%
EY 31.88 23.57 34.86 36.13 46.76 37.22 47.64 -23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.29 0.28 0.26 0.29 0.28 41.10%

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