[HUBLINE] QoQ Quarter Result on 31-Dec-2003 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 127.61%
YoY- 51.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 106,641 97,884 87,908 90,867 87,237 88,325 77,607 23.52%
PBT 6,803 7,667 6,866 7,851 3,965 5,324 4,092 40.20%
Tax 184 193 -892 -1,207 -1,046 -1,268 -984 -
NP 6,987 7,860 5,974 6,644 2,919 4,056 3,108 71.35%
-
NP to SH 6,987 7,860 5,974 6,644 2,919 4,056 3,108 71.35%
-
Tax Rate -2.70% -2.52% 12.99% 15.37% 26.38% 23.82% 24.05% -
Total Cost 99,654 90,024 81,934 84,223 84,318 84,269 74,499 21.33%
-
Net Worth 141,442 190,545 182,213 178,476 130,131 150,800 146,947 -2.50%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 141,442 190,545 182,213 178,476 130,131 150,800 146,947 -2.50%
NOSH 141,442 140,106 130,152 130,274 130,131 130,000 130,041 5.74%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.55% 8.03% 6.80% 7.31% 3.35% 4.59% 4.00% -
ROE 4.94% 4.13% 3.28% 3.72% 2.24% 2.69% 2.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 75.40 69.86 67.54 69.75 67.04 67.94 59.68 16.81%
EPS 4.94 5.61 4.59 5.10 2.24 3.12 2.39 62.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.36 1.40 1.37 1.00 1.16 1.13 -7.80%
Adjusted Per Share Value based on latest NOSH - 130,274
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.36 2.17 1.95 2.01 1.93 1.96 1.72 23.40%
EPS 0.15 0.17 0.13 0.15 0.06 0.09 0.07 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.0422 0.0404 0.0396 0.0288 0.0334 0.0326 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.68 0.49 0.43 0.31 0.29 -
P/RPS 0.64 0.69 1.01 0.70 0.64 0.46 0.49 19.42%
P/EPS 9.72 8.56 14.81 9.61 19.17 9.94 12.13 -13.69%
EY 10.29 11.69 6.75 10.41 5.22 10.06 8.24 15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 0.49 0.36 0.43 0.27 0.26 50.32%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 28/08/03 30/05/03 -
Price 0.51 0.48 0.45 0.64 0.49 0.34 0.32 -
P/RPS 0.68 0.69 0.67 0.92 0.73 0.50 0.54 16.56%
P/EPS 10.32 8.56 9.80 12.55 21.84 10.90 13.39 -15.89%
EY 9.69 11.69 10.20 7.97 4.58 9.18 7.47 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.32 0.47 0.49 0.29 0.28 48.98%

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