[HUBLINE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 37.56%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 574,090 370,649 179,940 557,613 372,386 219,177 110,936 199.48%
PBT 51,199 37,082 17,456 51,073 32,657 14,748 6,698 288.52%
Tax -3,563 -2,000 -1,810 -5,854 -2,460 0 0 -
NP 47,636 35,082 15,646 45,219 30,197 14,748 6,698 270.26%
-
NP to SH 34,559 22,005 9,665 35,763 25,999 14,748 6,698 198.89%
-
Tax Rate 6.96% 5.39% 10.37% 11.46% 7.53% 0.00% 0.00% -
Total Cost 526,454 335,567 164,294 512,394 342,189 204,429 104,238 194.65%
-
Net Worth 440,457 422,756 412,662 439,100 387,350 380,693 372,798 11.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 3,251 32,578 - - - - -
Div Payout % - 14.78% 337.08% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 440,457 422,756 412,662 439,100 387,350 380,693 372,798 11.77%
NOSH 1,129,379 1,083,990 1,085,955 1,186,759 154,940 154,753 154,688 276.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.30% 9.47% 8.70% 8.11% 8.11% 6.73% 6.04% -
ROE 7.85% 5.21% 2.34% 8.14% 6.71% 3.87% 1.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.83 34.19 16.57 46.99 240.34 141.63 71.72 -20.52%
EPS 3.06 2.03 0.89 3.30 16.78 9.53 4.33 -20.67%
DPS 0.00 0.30 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.38 0.37 2.50 2.46 2.41 -70.33%
Adjusted Per Share Value based on latest NOSH - 1,482,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.73 8.22 3.99 12.36 8.25 4.86 2.46 199.47%
EPS 0.77 0.49 0.21 0.79 0.58 0.33 0.15 197.87%
DPS 0.00 0.07 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0937 0.0915 0.0973 0.0859 0.0844 0.0826 11.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.37 0.42 0.58 0.70 0.63 0.44 0.33 -
P/RPS 0.73 1.23 3.50 1.49 0.26 0.31 0.46 36.09%
P/EPS 12.09 20.69 65.17 23.23 3.75 4.62 7.62 36.07%
EY 8.27 4.83 1.53 4.31 26.63 21.66 13.12 -26.50%
DY 0.00 0.71 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 1.53 1.89 0.25 0.18 0.14 258.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 -
Price 0.37 0.47 0.43 0.57 0.58 0.60 0.47 -
P/RPS 0.73 1.37 2.60 1.21 0.24 0.42 0.66 6.95%
P/EPS 12.09 23.15 48.31 18.91 3.46 6.30 10.85 7.48%
EY 8.27 4.32 2.07 5.29 28.93 15.88 9.21 -6.93%
DY 0.00 0.64 6.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.21 1.13 1.54 0.23 0.24 0.20 182.84%

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