[HUBLINE] QoQ TTM Result on 30-Sep-2009 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 104.59%
YoY- -95.73%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 600,578 574,842 559,352 572,866 651,749 714,508 771,864 -15.44%
PBT 14,463 18,145 2,034 1,585 -17,862 -10,022 23,980 -28.68%
Tax -1,293 -898 -522 -652 -2,452 -3,882 -3,872 -51.96%
NP 13,170 17,247 1,512 933 -20,314 -13,904 20,108 -24.63%
-
NP to SH 13,170 17,247 1,512 933 -20,314 -13,904 13,012 0.81%
-
Tax Rate 8.94% 4.95% 25.66% 41.14% - - 16.15% -
Total Cost 587,408 557,595 557,840 571,933 672,063 728,412 751,756 -15.20%
-
Net Worth 601,309 618,133 0 470,098 476,473 460,950 445,142 22.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 3,247 -
Div Payout % - - - - - - 24.96% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 601,309 618,133 0 470,098 476,473 460,950 445,142 22.26%
NOSH 1,879,090 1,931,666 1,554,444 1,237,101 1,253,877 1,245,812 1,171,428 37.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.19% 3.00% 0.27% 0.16% -3.12% -1.95% 2.61% -
ROE 2.19% 2.79% 0.00% 0.20% -4.26% -3.02% 2.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.96 29.76 35.98 46.31 51.98 57.35 65.89 -38.34%
EPS 0.70 0.89 0.10 0.08 -1.62 -1.12 1.11 -26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.32 0.32 0.00 0.38 0.38 0.37 0.38 -10.85%
Adjusted Per Share Value based on latest NOSH - 1,237,101
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.31 12.74 12.40 12.70 14.45 15.84 17.11 -15.45%
EPS 0.29 0.38 0.03 0.02 -0.45 -0.31 0.29 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.1333 0.137 0.00 0.1042 0.1056 0.1022 0.0987 22.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.19 0.21 0.31 0.29 0.19 0.20 -
P/RPS 0.53 0.64 0.58 0.67 0.56 0.33 0.30 46.29%
P/EPS 24.26 21.28 215.90 411.04 -17.90 -17.02 18.01 22.03%
EY 4.12 4.70 0.46 0.24 -5.59 -5.87 5.55 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.53 0.59 0.00 0.82 0.76 0.51 0.53 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.17 0.17 0.20 0.20 0.29 0.29 0.20 -
P/RPS 0.53 0.57 0.56 0.43 0.56 0.51 0.30 46.29%
P/EPS 24.26 19.04 205.61 265.19 -17.90 -25.98 18.01 22.03%
EY 4.12 5.25 0.49 0.38 -5.59 -3.85 5.55 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.53 0.53 0.00 0.53 0.76 0.78 0.53 0.00%

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