[HUBLINE] QoQ TTM Result on 30-Jun-2002 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- -10.43%
YoY- 40.77%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 356,009 362,914 360,638 359,544 362,128 378,231 313,442 8.86%
PBT 19,307 20,959 20,312 20,014 21,317 22,092 19,443 -0.46%
Tax -6,959 -6,912 -6,323 -3,353 -2,715 -3,096 -3,504 58.06%
NP 12,348 14,047 13,989 16,661 18,602 18,996 15,939 -15.66%
-
NP to SH 12,348 14,047 13,989 16,661 18,602 18,996 15,939 -15.66%
-
Tax Rate 36.04% 32.98% 31.13% 16.75% 12.74% 14.01% 18.02% -
Total Cost 343,661 348,867 346,649 342,883 343,526 359,235 297,503 10.10%
-
Net Worth 146,947 145,302 128,837 137,240 123,744 118,579 113,036 19.13%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 146,947 145,302 128,837 137,240 123,744 118,579 113,036 19.13%
NOSH 130,041 129,734 128,837 128,262 118,985 118,579 117,746 6.85%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.47% 3.87% 3.88% 4.63% 5.14% 5.02% 5.09% -
ROE 8.40% 9.67% 10.86% 12.14% 15.03% 16.02% 14.10% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 273.76 279.74 279.92 280.32 304.35 318.97 266.20 1.88%
EPS 9.50 10.83 10.86 12.99 15.63 16.02 13.54 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.00 1.07 1.04 1.00 0.96 11.49%
Adjusted Per Share Value based on latest NOSH - 128,262
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.89 8.04 7.99 7.97 8.03 8.38 6.95 8.83%
EPS 0.27 0.31 0.31 0.37 0.41 0.42 0.35 -15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0322 0.0286 0.0304 0.0274 0.0263 0.0251 19.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.29 0.30 0.28 0.31 0.34 0.30 0.21 -
P/RPS 0.11 0.11 0.10 0.11 0.11 0.09 0.08 23.67%
P/EPS 3.05 2.77 2.58 2.39 2.17 1.87 1.55 57.09%
EY 32.74 36.09 38.78 41.90 45.98 53.40 64.46 -36.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.29 0.33 0.30 0.22 11.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 14/04/03 28/11/02 29/08/02 24/05/02 28/02/02 30/11/01 -
Price 0.32 0.29 0.32 0.30 0.32 0.34 0.24 -
P/RPS 0.12 0.10 0.11 0.11 0.11 0.11 0.09 21.16%
P/EPS 3.37 2.68 2.95 2.31 2.05 2.12 1.77 53.67%
EY 29.67 37.34 33.93 43.30 48.86 47.12 56.40 -34.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.32 0.28 0.31 0.34 0.25 7.85%

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