[HUBLINE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 76.29%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 370,649 179,940 557,613 372,386 219,177 110,936 387,192 -2.86%
PBT 37,082 17,456 51,073 32,657 14,748 6,698 23,948 33.80%
Tax -2,000 -1,810 -5,854 -2,460 0 0 -103 621.12%
NP 35,082 15,646 45,219 30,197 14,748 6,698 23,845 29.32%
-
NP to SH 22,005 9,665 35,763 25,999 14,748 6,698 23,845 -5.20%
-
Tax Rate 5.39% 10.37% 11.46% 7.53% 0.00% 0.00% 0.43% -
Total Cost 335,567 164,294 512,394 342,189 204,429 104,238 363,347 -5.15%
-
Net Worth 422,756 412,662 439,100 387,350 380,693 372,798 74,405 218.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,251 32,578 - - - - - -
Div Payout % 14.78% 337.08% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 422,756 412,662 439,100 387,350 380,693 372,798 74,405 218.07%
NOSH 1,083,990 1,085,955 1,186,759 154,940 154,753 154,688 155,011 265.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.47% 8.70% 8.11% 8.11% 6.73% 6.04% 6.16% -
ROE 5.21% 2.34% 8.14% 6.71% 3.87% 1.80% 32.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.19 16.57 46.99 240.34 141.63 71.72 249.78 -73.40%
EPS 2.03 0.89 3.30 16.78 9.53 4.33 3.08 -24.24%
DPS 0.30 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 2.50 2.46 2.41 0.48 -12.91%
Adjusted Per Share Value based on latest NOSH - 155,186
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.64 4.19 13.00 8.68 5.11 2.59 9.03 -2.89%
EPS 0.51 0.23 0.83 0.61 0.34 0.16 0.56 -6.03%
DPS 0.08 0.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0962 0.1024 0.0903 0.0887 0.0869 0.0173 218.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.58 0.70 0.63 0.44 0.33 0.23 -
P/RPS 1.23 3.50 1.49 0.26 0.31 0.46 0.09 470.71%
P/EPS 20.69 65.17 23.23 3.75 4.62 7.62 1.50 474.23%
EY 4.83 1.53 4.31 26.63 21.66 13.12 66.88 -82.63%
DY 0.71 5.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.53 1.89 0.25 0.18 0.14 0.48 71.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 -
Price 0.47 0.43 0.57 0.58 0.60 0.47 0.23 -
P/RPS 1.37 2.60 1.21 0.24 0.42 0.66 0.09 513.19%
P/EPS 23.15 48.31 18.91 3.46 6.30 10.85 1.50 518.84%
EY 4.32 2.07 5.29 28.93 15.88 9.21 66.88 -83.87%
DY 0.64 6.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.54 0.23 0.24 0.20 0.48 85.11%

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