[HUBLINE] QoQ TTM Result on 31-Dec-2001 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 19.18%
YoY- 475000.0%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 360,638 359,544 362,128 378,231 313,442 241,301 164,173 68.90%
PBT 20,312 20,014 21,317 22,092 19,443 16,435 10,579 54.41%
Tax -6,323 -3,353 -2,715 -3,096 -3,504 -4,098 -3,830 39.64%
NP 13,989 16,661 18,602 18,996 15,939 12,337 6,749 62.49%
-
NP to SH 13,989 16,661 18,602 18,996 15,939 11,836 6,248 71.06%
-
Tax Rate 31.13% 16.75% 12.74% 14.01% 18.02% 24.93% 36.20% -
Total Cost 346,649 342,883 343,526 359,235 297,503 228,964 157,424 69.17%
-
Net Worth 128,837 137,240 123,744 118,579 113,036 108,865 90,096 26.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 128,837 137,240 123,744 118,579 113,036 108,865 90,096 26.90%
NOSH 128,837 128,262 118,985 118,579 117,746 117,060 102,381 16.54%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.88% 4.63% 5.14% 5.02% 5.09% 5.11% 4.11% -
ROE 10.86% 12.14% 15.03% 16.02% 14.10% 10.87% 6.93% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 279.92 280.32 304.35 318.97 266.20 206.13 160.35 44.93%
EPS 10.86 12.99 15.63 16.02 13.54 10.11 6.10 46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.07 1.04 1.00 0.96 0.93 0.88 8.88%
Adjusted Per Share Value based on latest NOSH - 118,579
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.41 8.38 8.44 8.82 7.31 5.62 3.83 68.85%
EPS 0.33 0.39 0.43 0.44 0.37 0.28 0.15 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.032 0.0288 0.0276 0.0263 0.0254 0.021 26.81%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.28 0.31 0.34 0.30 0.21 0.22 0.28 -
P/RPS 0.10 0.11 0.11 0.09 0.08 0.11 0.17 -29.77%
P/EPS 2.58 2.39 2.17 1.87 1.55 2.18 4.59 -31.86%
EY 38.78 41.90 45.98 53.40 64.46 45.96 21.80 46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.33 0.30 0.22 0.24 0.32 -8.50%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 24/05/02 28/02/02 30/11/01 29/08/01 19/07/01 -
Price 0.32 0.30 0.32 0.34 0.24 0.26 0.24 -
P/RPS 0.11 0.11 0.11 0.11 0.09 0.13 0.15 -18.66%
P/EPS 2.95 2.31 2.05 2.12 1.77 2.57 3.93 -17.39%
EY 33.93 43.30 48.86 47.12 56.40 38.89 25.43 21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.31 0.34 0.25 0.28 0.27 11.98%

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