[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
13-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 10.09%
YoY- -12.34%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 719,760 557,613 496,514 438,354 443,744 387,192 380,960 52.65%
PBT 69,824 51,073 43,542 29,496 26,792 23,948 31,370 70.22%
Tax -7,240 -5,854 -3,280 0 0 -103 0 -
NP 62,584 45,219 40,262 29,496 26,792 23,845 31,370 58.27%
-
NP to SH 38,660 35,763 34,665 29,496 26,792 23,845 31,370 14.90%
-
Tax Rate 10.37% 11.46% 7.53% 0.00% 0.00% 0.43% 0.00% -
Total Cost 657,176 512,394 456,252 408,858 416,952 363,347 349,589 52.14%
-
Net Worth 412,662 439,100 387,350 380,693 372,798 74,405 366,851 8.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 130,314 - - - - - - -
Div Payout % 337.08% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 412,662 439,100 387,350 380,693 372,798 74,405 366,851 8.13%
NOSH 1,085,955 1,186,759 154,940 154,753 154,688 155,011 154,789 265.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.70% 8.11% 8.11% 6.73% 6.04% 6.16% 8.23% -
ROE 9.37% 8.14% 8.95% 7.75% 7.19% 32.05% 8.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.28 46.99 320.46 283.26 286.86 249.78 246.11 -58.19%
EPS 3.56 3.30 22.37 19.06 17.32 3.08 20.27 -68.53%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 2.50 2.46 2.41 0.48 2.37 -70.38%
Adjusted Per Share Value based on latest NOSH - 154,807
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.78 13.00 11.57 10.22 10.34 9.03 8.88 52.66%
EPS 0.90 0.83 0.81 0.69 0.62 0.56 0.73 14.93%
DPS 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.1024 0.0903 0.0887 0.0869 0.0173 0.0855 8.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.58 0.70 0.63 0.44 0.33 0.23 0.24 -
P/RPS 0.88 1.49 0.20 0.16 0.12 0.09 0.10 324.55%
P/EPS 16.29 23.23 2.82 2.31 1.91 1.50 1.18 472.72%
EY 6.14 4.31 35.51 43.32 52.48 66.88 84.44 -82.49%
DY 20.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.89 0.25 0.18 0.14 0.48 0.10 513.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 28/08/06 -
Price 0.43 0.57 0.58 0.60 0.47 0.23 0.24 -
P/RPS 0.65 1.21 0.18 0.21 0.16 0.09 0.10 247.10%
P/EPS 12.08 18.91 2.59 3.15 2.71 1.50 1.18 369.47%
EY 8.28 5.29 38.57 31.77 36.85 66.88 84.44 -78.64%
DY 27.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.54 0.23 0.24 0.20 0.48 0.10 401.34%

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