[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 7.89%
YoY- -63.84%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 430,760 499,063 478,936 473,594 460,392 569,928 597,465 -19.51%
PBT 3,668 3,642 11,721 11,500 10,792 -89,901 -2,212 -
Tax 1,456 -1,258 -924 -1,246 -1,288 18,268 25,364 -84.98%
NP 5,124 2,384 10,797 10,254 9,504 -71,633 23,152 -63.24%
-
NP to SH 5,124 2,384 10,797 10,254 9,504 -71,633 23,152 -63.24%
-
Tax Rate -39.69% 34.54% 7.88% 10.83% 11.93% - - -
Total Cost 425,636 496,679 468,138 463,340 450,888 641,561 574,313 -18.03%
-
Net Worth 640,500 528,161 566,859 532,419 475,199 481,927 572,642 7.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 640,500 528,161 566,859 532,419 475,199 481,927 572,642 7.71%
NOSH 3,202,500 1,956,153 2,024,499 1,971,923 1,827,692 1,853,565 1,847,234 44.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.19% 0.48% 2.25% 2.17% 2.06% -12.57% 3.88% -
ROE 0.80% 0.45% 1.90% 1.93% 2.00% -14.86% 4.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.45 25.51 23.66 24.02 25.19 30.75 32.34 -44.13%
EPS 0.16 0.12 0.53 0.52 0.52 -3.86 1.25 -74.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.27 0.28 0.27 0.26 0.26 0.31 -25.23%
Adjusted Per Share Value based on latest NOSH - 1,836,428
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.55 11.06 10.62 10.50 10.21 12.63 13.24 -19.49%
EPS 0.11 0.05 0.24 0.23 0.21 -1.59 0.51 -63.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1171 0.1257 0.118 0.1053 0.1068 0.1269 7.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.07 0.09 0.09 0.09 0.12 -
P/RPS 0.45 0.24 0.30 0.37 0.36 0.29 0.37 13.87%
P/EPS 37.50 49.23 13.13 17.31 17.31 -2.33 9.57 147.52%
EY 2.67 2.03 7.62 5.78 5.78 -42.94 10.44 -59.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.25 0.33 0.35 0.35 0.39 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.06 0.06 0.06 0.07 0.09 0.09 0.09 -
P/RPS 0.45 0.24 0.25 0.29 0.36 0.29 0.28 37.00%
P/EPS 37.50 49.23 11.25 13.46 17.31 -2.33 7.18 199.52%
EY 2.67 2.03 8.89 7.43 5.78 -42.94 13.93 -66.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.21 0.26 0.35 0.35 0.29 2.27%

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