[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -5.03%
YoY- 68.1%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 384,948 383,301 368,880 357,550 363,468 341,916 339,572 8.67%
PBT 60,612 29,188 29,846 29,434 31,404 19,731 20,302 106.65%
Tax 0 -1,722 -2,541 -4,196 -4,828 -4,710 -4,885 -
NP 60,612 27,466 27,305 25,238 26,576 15,021 15,417 148.06%
-
NP to SH 60,612 27,466 27,305 25,238 26,576 15,021 15,417 148.06%
-
Tax Rate 0.00% 5.90% 8.51% 14.26% 15.37% 23.87% 24.06% -
Total Cost 324,336 355,835 341,574 332,312 336,892 326,895 324,154 0.03%
-
Net Worth 212,028 189,744 181,560 182,317 178,476 171,714 150,878 25.33%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 212,028 189,744 181,560 182,317 178,476 171,714 150,878 25.33%
NOSH 141,352 135,532 133,500 130,227 130,274 130,086 130,067 5.67%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.75% 7.17% 7.40% 7.06% 7.31% 4.39% 4.54% -
ROE 28.59% 14.48% 15.04% 13.84% 14.89% 8.75% 10.22% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 272.33 282.81 276.31 274.56 279.00 262.84 261.07 2.84%
EPS 42.88 20.27 20.45 19.38 20.40 11.55 11.85 134.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.36 1.40 1.37 1.32 1.16 18.59%
Adjusted Per Share Value based on latest NOSH - 130,152
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.97 8.93 8.60 8.33 8.47 7.97 7.92 8.61%
EPS 1.41 0.64 0.64 0.59 0.62 0.35 0.36 147.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0442 0.0423 0.0425 0.0416 0.04 0.0352 25.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.47 0.48 0.48 0.68 0.49 0.43 0.31 -
P/RPS 0.17 0.17 0.17 0.25 0.18 0.16 0.12 26.00%
P/EPS 1.10 2.37 2.35 3.51 2.40 3.72 2.62 -43.78%
EY 91.23 42.22 42.61 28.50 41.63 26.85 38.24 78.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.35 0.49 0.36 0.33 0.27 9.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 28/08/03 -
Price 0.47 0.51 0.48 0.45 0.64 0.49 0.34 -
P/RPS 0.17 0.18 0.17 0.16 0.23 0.19 0.13 19.48%
P/EPS 1.10 2.52 2.35 2.32 3.14 4.24 2.87 -47.08%
EY 91.23 39.74 42.61 43.07 31.88 23.57 34.86 89.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.35 0.32 0.47 0.37 0.29 4.52%

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