[HUBLINE] QoQ TTM Result on 30-Jun-2009 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -46.1%
YoY- -145.83%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 574,842 559,352 572,866 651,749 714,508 771,864 800,558 -19.82%
PBT 18,145 2,034 1,585 -17,862 -10,022 23,980 40,267 -41.25%
Tax -898 -522 -652 -2,452 -3,882 -3,872 -5,333 -69.53%
NP 17,247 1,512 933 -20,314 -13,904 20,108 34,934 -37.56%
-
NP to SH 17,247 1,512 933 -20,314 -13,904 13,012 21,857 -14.62%
-
Tax Rate 4.95% 25.66% 41.14% - - 16.15% 13.24% -
Total Cost 557,595 557,840 571,933 672,063 728,412 751,756 765,624 -19.06%
-
Net Worth 618,133 0 470,098 476,473 460,950 445,142 471,483 19.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 3,247 3,247 -
Div Payout % - - - - - 24.96% 14.86% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 618,133 0 470,098 476,473 460,950 445,142 471,483 19.80%
NOSH 1,931,666 1,554,444 1,237,101 1,253,877 1,245,812 1,171,428 1,240,746 34.36%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.00% 0.27% 0.16% -3.12% -1.95% 2.61% 4.36% -
ROE 2.79% 0.00% 0.20% -4.26% -3.02% 2.92% 4.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.76 35.98 46.31 51.98 57.35 65.89 64.52 -40.33%
EPS 0.89 0.10 0.08 -1.62 -1.12 1.11 1.76 -36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.26 -
NAPS 0.32 0.00 0.38 0.38 0.37 0.38 0.38 -10.83%
Adjusted Per Share Value based on latest NOSH - 1,253,877
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.74 12.40 12.70 14.45 15.84 17.11 17.75 -19.85%
EPS 0.38 0.03 0.02 -0.45 -0.31 0.29 0.48 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
NAPS 0.137 0.00 0.1042 0.1056 0.1022 0.0987 0.1045 19.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.21 0.31 0.29 0.19 0.20 0.34 -
P/RPS 0.64 0.58 0.67 0.56 0.33 0.30 0.53 13.41%
P/EPS 21.28 215.90 411.04 -17.90 -17.02 18.01 19.30 6.73%
EY 4.70 0.46 0.24 -5.59 -5.87 5.55 5.18 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 1.39 0.77 -
P/NAPS 0.59 0.00 0.82 0.76 0.51 0.53 0.89 -23.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.17 0.20 0.20 0.29 0.29 0.20 0.22 -
P/RPS 0.57 0.56 0.43 0.56 0.51 0.30 0.34 41.16%
P/EPS 19.04 205.61 265.19 -17.90 -25.98 18.01 12.49 32.48%
EY 5.25 0.49 0.38 -5.59 -3.85 5.55 8.01 -24.56%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.19 -
P/NAPS 0.53 0.00 0.53 0.76 0.78 0.53 0.58 -5.83%

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