[HUBLINE] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 17.39%
YoY- 89.66%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 413,047 400,999 388,670 383,300 363,896 354,337 344,036 12.97%
PBT 43,264 39,876 36,489 29,187 26,349 24,006 21,232 60.79%
Tax 184 377 -515 -1,722 -2,952 -4,413 -4,505 -
NP 43,448 40,253 35,974 27,465 23,397 19,593 16,727 89.06%
-
NP to SH 43,448 40,253 35,974 27,465 23,397 19,593 16,727 89.06%
-
Tax Rate -0.43% -0.95% 1.41% 5.90% 11.20% 18.38% 21.22% -
Total Cost 369,599 360,746 352,696 355,835 340,499 334,744 327,309 8.44%
-
Net Worth 265,879 248,741 212,028 141,442 190,545 182,213 178,476 30.46%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 265,879 248,741 212,028 141,442 190,545 182,213 178,476 30.46%
NOSH 155,485 151,671 141,352 141,442 140,106 130,152 130,274 12.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.52% 10.04% 9.26% 7.17% 6.43% 5.53% 4.86% -
ROE 16.34% 16.18% 16.97% 19.42% 12.28% 10.75% 9.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 265.65 264.39 274.96 270.99 259.73 272.25 264.09 0.39%
EPS 27.94 26.54 25.45 19.42 16.70 15.05 12.84 68.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.50 1.00 1.36 1.40 1.37 15.94%
Adjusted Per Share Value based on latest NOSH - 141,442
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.16 8.89 8.62 8.50 8.07 7.85 7.63 12.96%
EPS 0.96 0.89 0.80 0.61 0.52 0.43 0.37 88.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0551 0.047 0.0314 0.0422 0.0404 0.0396 30.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.45 0.47 0.48 0.48 0.68 0.49 -
P/RPS 0.17 0.17 0.17 0.18 0.18 0.25 0.19 -7.15%
P/EPS 1.61 1.70 1.85 2.47 2.87 4.52 3.82 -43.81%
EY 62.10 58.98 54.15 40.45 34.79 22.14 26.20 77.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.48 0.35 0.49 0.36 -19.51%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 21/05/04 24/02/04 -
Price 0.41 0.45 0.47 0.51 0.48 0.45 0.64 -
P/RPS 0.15 0.17 0.17 0.19 0.18 0.17 0.24 -26.92%
P/EPS 1.47 1.70 1.85 2.63 2.87 2.99 4.98 -55.70%
EY 68.15 58.98 54.15 38.07 34.79 33.45 20.06 126.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.31 0.51 0.35 0.32 0.47 -36.13%

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