[HUBLINE] QoQ TTM Result on 30-Sep-2006 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -26.83%
YoY- -47.62%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 473,859 416,496 401,662 387,192 393,519 408,205 414,434 9.37%
PBT 33,076 21,870 21,641 23,947 32,671 37,023 39,455 -11.12%
Tax -2,563 -103 -103 -103 -83 -83 -83 890.47%
NP 30,513 21,767 21,538 23,844 32,588 36,940 39,372 -15.66%
-
NP to SH 26,315 21,767 21,538 23,844 32,588 36,940 39,372 -23.61%
-
Tax Rate 7.75% 0.47% 0.48% 0.43% 0.25% 0.22% 0.21% -
Total Cost 443,346 394,729 380,124 363,348 360,931 371,265 375,062 11.83%
-
Net Worth 310,372 309,615 309,376 310,219 367,733 361,566 356,116 -8.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,644 4,644 - - - - - -
Div Payout % 17.65% 21.34% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 310,372 309,615 309,376 310,219 367,733 361,566 356,116 -8.78%
NOSH 155,186 154,807 154,688 155,109 155,162 155,178 155,509 -0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.44% 5.23% 5.36% 6.16% 8.28% 9.05% 9.50% -
ROE 8.48% 7.03% 6.96% 7.69% 8.86% 10.22% 11.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 305.35 269.04 259.66 249.62 253.62 263.06 266.50 9.52%
EPS 16.96 14.06 13.92 15.37 21.00 23.80 25.32 -23.50%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.37 2.33 2.29 -8.65%
Adjusted Per Share Value based on latest NOSH - 155,109
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.50 9.23 8.90 8.58 8.72 9.05 9.19 9.31%
EPS 0.58 0.48 0.48 0.53 0.72 0.82 0.87 -23.74%
DPS 0.10 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0686 0.0686 0.0688 0.0815 0.0801 0.0789 -8.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.63 0.44 0.33 0.23 0.24 0.24 0.35 -
P/RPS 0.21 0.16 0.13 0.09 0.09 0.09 0.13 37.79%
P/EPS 3.72 3.13 2.37 1.50 1.14 1.01 1.38 94.04%
EY 26.92 31.96 42.19 66.84 87.51 99.19 72.34 -48.35%
DY 4.76 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.17 0.12 0.10 0.10 0.15 65.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 13/06/07 28/02/07 30/11/06 28/08/06 30/05/06 28/02/06 -
Price 0.58 0.60 0.47 0.23 0.24 0.24 0.30 -
P/RPS 0.19 0.22 0.18 0.09 0.09 0.09 0.11 44.10%
P/EPS 3.42 4.27 3.38 1.50 1.14 1.01 1.18 103.67%
EY 29.24 23.43 29.62 66.84 87.51 99.19 84.39 -50.76%
DY 5.17 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.24 0.12 0.10 0.10 0.13 70.97%

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