[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
14-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -70.12%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 341,916 254,679 166,354 88,747 360,895 269,211 170,983 58.65%
PBT 19,731 15,227 9,903 5,810 21,185 16,048 10,907 48.41%
Tax -4,710 -3,664 -2,396 -1,412 -6,464 -2,989 -1,760 92.63%
NP 15,021 11,563 7,507 4,398 14,721 13,059 9,147 39.14%
-
NP to SH 15,021 11,563 7,507 4,398 14,721 13,059 9,147 39.14%
-
Tax Rate 23.87% 24.06% 24.19% 24.30% 30.51% 18.63% 16.14% -
Total Cost 326,895 243,116 158,847 84,349 346,174 256,152 161,836 59.72%
-
Net Worth 171,714 150,878 146,763 145,302 134,726 130,346 123,543 24.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 171,714 150,878 146,763 145,302 134,726 130,346 123,543 24.51%
NOSH 130,086 130,067 129,878 129,734 123,602 121,819 118,792 6.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.39% 4.54% 4.51% 4.96% 4.08% 4.85% 5.35% -
ROE 8.75% 7.66% 5.12% 3.03% 10.93% 10.02% 7.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 262.84 195.81 128.08 68.41 291.98 220.99 143.93 49.34%
EPS 11.55 8.89 5.78 3.39 11.91 10.72 7.70 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.16 1.13 1.12 1.09 1.07 1.04 17.20%
Adjusted Per Share Value based on latest NOSH - 129,734
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.97 5.94 3.88 2.07 8.41 6.28 3.99 58.54%
EPS 0.35 0.27 0.17 0.10 0.34 0.30 0.21 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0352 0.0342 0.0339 0.0314 0.0304 0.0288 24.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.43 0.31 0.29 0.30 0.28 0.31 0.34 -
P/RPS 0.16 0.16 0.23 0.44 0.10 0.14 0.24 -23.66%
P/EPS 3.72 3.49 5.02 8.85 2.35 2.89 4.42 -10.84%
EY 26.85 28.68 19.93 11.30 42.54 34.58 22.65 11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.26 0.27 0.26 0.29 0.33 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 14/04/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.34 0.32 0.29 0.32 0.30 0.32 -
P/RPS 0.19 0.17 0.25 0.42 0.11 0.14 0.22 -9.30%
P/EPS 4.24 3.82 5.54 8.55 2.69 2.80 4.16 1.27%
EY 23.57 26.15 18.06 11.69 37.22 35.73 24.06 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.28 0.26 0.29 0.28 0.31 12.50%

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