[HUBLINE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 12.73%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 254,679 166,354 88,747 360,895 269,211 170,983 86,471 105.87%
PBT 15,227 9,903 5,810 21,185 16,048 10,907 5,163 106.06%
Tax -3,664 -2,396 -1,412 -6,464 -2,989 -1,760 -823 171.36%
NP 11,563 7,507 4,398 14,721 13,059 9,147 4,340 92.53%
-
NP to SH 11,563 7,507 4,398 14,721 13,059 9,147 4,340 92.53%
-
Tax Rate 24.06% 24.19% 24.30% 30.51% 18.63% 16.14% 15.94% -
Total Cost 243,116 158,847 84,349 346,174 256,152 161,836 82,131 106.57%
-
Net Worth 150,878 146,763 145,302 134,726 130,346 123,543 118,579 17.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 150,878 146,763 145,302 134,726 130,346 123,543 118,579 17.47%
NOSH 130,067 129,878 129,734 123,602 121,819 118,792 118,579 6.37%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.54% 4.51% 4.96% 4.08% 4.85% 5.35% 5.02% -
ROE 7.66% 5.12% 3.03% 10.93% 10.02% 7.40% 3.66% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 195.81 128.08 68.41 291.98 220.99 143.93 72.92 93.54%
EPS 8.89 5.78 3.39 11.91 10.72 7.70 3.66 80.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.12 1.09 1.07 1.04 1.00 10.43%
Adjusted Per Share Value based on latest NOSH - 128,837
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.94 3.88 2.07 8.41 6.28 3.99 2.02 105.65%
EPS 0.27 0.17 0.10 0.34 0.30 0.21 0.10 94.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0342 0.0339 0.0314 0.0304 0.0288 0.0276 17.65%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.31 0.29 0.30 0.28 0.31 0.34 0.30 -
P/RPS 0.16 0.23 0.44 0.10 0.14 0.24 0.41 -46.68%
P/EPS 3.49 5.02 8.85 2.35 2.89 4.42 8.20 -43.50%
EY 28.68 19.93 11.30 42.54 34.58 22.65 12.20 77.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.26 0.29 0.33 0.30 -6.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 14/04/03 28/11/02 29/08/02 24/05/02 28/02/02 -
Price 0.34 0.32 0.29 0.32 0.30 0.32 0.34 -
P/RPS 0.17 0.25 0.42 0.11 0.14 0.22 0.47 -49.32%
P/EPS 3.82 5.54 8.55 2.69 2.80 4.16 9.29 -44.79%
EY 26.15 18.06 11.69 37.22 35.73 24.06 10.76 81.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.26 0.29 0.28 0.31 0.34 -10.08%

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