[HUBLINE] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 35.9%
YoY- 49.99%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 759,317 708,485 626,618 557,614 473,859 416,496 401,662 52.94%
PBT 69,616 73,408 61,832 51,074 33,076 21,870 21,641 118.07%
Tax -6,958 -7,855 -7,665 -5,855 -2,563 -103 -103 1562.95%
NP 62,658 65,553 54,167 45,219 30,513 21,767 21,538 103.92%
-
NP to SH 44,323 43,020 38,730 35,763 26,315 21,767 21,538 61.86%
-
Tax Rate 9.99% 10.70% 12.40% 11.46% 7.75% 0.47% 0.48% -
Total Cost 696,659 642,932 572,451 512,395 443,346 394,729 380,124 49.81%
-
Net Worth 475,345 422,157 412,662 548,480 310,372 309,615 309,376 33.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,247 3,247 4,644 4,644 4,644 4,644 - -
Div Payout % 7.33% 7.55% 11.99% 12.99% 17.65% 21.34% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 475,345 422,157 412,662 548,480 310,372 309,615 309,376 33.18%
NOSH 1,218,834 1,082,456 1,085,955 1,482,380 155,186 154,807 154,688 296.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.25% 9.25% 8.64% 8.11% 6.44% 5.23% 5.36% -
ROE 9.32% 10.19% 9.39% 6.52% 8.48% 7.03% 6.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.30 65.45 57.70 37.62 305.35 269.04 259.66 -61.42%
EPS 3.64 3.97 3.57 2.41 16.96 14.06 13.92 -59.14%
DPS 0.27 0.30 0.43 0.31 3.00 3.00 0.00 -
NAPS 0.39 0.39 0.38 0.37 2.00 2.00 2.00 -66.40%
Adjusted Per Share Value based on latest NOSH - 1,482,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.83 15.70 13.89 12.36 10.50 9.23 8.90 52.97%
EPS 0.98 0.95 0.86 0.79 0.58 0.48 0.48 61.00%
DPS 0.07 0.07 0.10 0.10 0.10 0.10 0.00 -
NAPS 0.1054 0.0936 0.0915 0.1216 0.0688 0.0686 0.0686 33.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.37 0.42 0.58 0.70 0.63 0.44 0.33 -
P/RPS 0.59 0.64 1.01 1.86 0.21 0.16 0.13 174.37%
P/EPS 10.17 10.57 16.26 29.02 3.72 3.13 2.37 164.30%
EY 9.83 9.46 6.15 3.45 26.92 31.96 42.19 -62.16%
DY 0.72 0.71 0.74 0.45 4.76 6.82 0.00 -
P/NAPS 0.95 1.08 1.53 1.89 0.32 0.22 0.17 215.23%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 -
Price 0.37 0.47 0.43 0.57 0.58 0.60 0.47 -
P/RPS 0.59 0.72 0.75 1.52 0.19 0.22 0.18 120.81%
P/EPS 10.17 11.83 12.06 23.63 3.42 4.27 3.38 108.55%
EY 9.83 8.46 8.29 4.23 29.24 23.43 29.62 -52.09%
DY 0.72 0.64 0.99 0.55 5.17 5.00 0.00 -
P/NAPS 0.95 1.21 1.13 1.54 0.29 0.30 0.24 150.44%

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