[HUBLINE] QoQ TTM Result on 30-Sep-2003 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 15.92%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 363,896 354,337 344,036 341,916 346,106 356,009 362,914 0.18%
PBT 26,349 24,006 21,232 19,191 19,491 19,307 20,959 16.49%
Tax -2,952 -4,413 -4,505 -4,710 -6,999 -6,959 -6,912 -43.31%
NP 23,397 19,593 16,727 14,481 12,492 12,348 14,047 40.55%
-
NP to SH 23,397 19,593 16,727 14,481 12,492 12,348 14,047 40.55%
-
Tax Rate 11.20% 18.38% 21.22% 24.54% 35.91% 36.04% 32.98% -
Total Cost 340,499 334,744 327,309 327,435 333,614 343,661 348,867 -1.60%
-
Net Worth 190,545 182,213 178,476 130,131 150,800 146,947 145,302 19.82%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 190,545 182,213 178,476 130,131 150,800 146,947 145,302 19.82%
NOSH 140,106 130,152 130,274 130,131 130,000 130,041 129,734 5.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.43% 5.53% 4.86% 4.24% 3.61% 3.47% 3.87% -
ROE 12.28% 10.75% 9.37% 11.13% 8.28% 8.40% 9.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 259.73 272.25 264.09 262.75 266.24 273.76 279.74 -4.83%
EPS 16.70 15.05 12.84 11.13 9.61 9.50 10.83 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.40 1.37 1.00 1.16 1.13 1.12 13.83%
Adjusted Per Share Value based on latest NOSH - 130,131
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.07 7.85 7.63 7.58 7.67 7.89 8.04 0.24%
EPS 0.52 0.43 0.37 0.32 0.28 0.27 0.31 41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0404 0.0396 0.0288 0.0334 0.0326 0.0322 19.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.48 0.68 0.49 0.43 0.31 0.29 0.30 -
P/RPS 0.18 0.25 0.19 0.16 0.12 0.11 0.11 38.90%
P/EPS 2.87 4.52 3.82 3.86 3.23 3.05 2.77 2.39%
EY 34.79 22.14 26.20 25.88 31.00 32.74 36.09 -2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.36 0.43 0.27 0.26 0.27 18.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 21/09/04 21/05/04 24/02/04 27/11/03 28/08/03 30/05/03 14/04/03 -
Price 0.48 0.45 0.64 0.49 0.34 0.32 0.29 -
P/RPS 0.18 0.17 0.24 0.19 0.13 0.12 0.10 48.02%
P/EPS 2.87 2.99 4.98 4.40 3.54 3.37 2.68 4.67%
EY 34.79 33.45 20.06 22.71 28.26 29.67 37.34 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.47 0.49 0.29 0.28 0.26 21.93%

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