[HUBLINE] QoQ TTM Result on 31-Dec-2002 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
14-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 0.41%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 341,916 346,106 356,009 362,914 360,638 359,544 362,128 -3.75%
PBT 19,191 19,491 19,307 20,959 20,312 20,014 21,317 -6.75%
Tax -4,710 -6,999 -6,959 -6,912 -6,323 -3,353 -2,715 44.32%
NP 14,481 12,492 12,348 14,047 13,989 16,661 18,602 -15.36%
-
NP to SH 14,481 12,492 12,348 14,047 13,989 16,661 18,602 -15.36%
-
Tax Rate 24.54% 35.91% 36.04% 32.98% 31.13% 16.75% 12.74% -
Total Cost 327,435 333,614 343,661 348,867 346,649 342,883 343,526 -3.14%
-
Net Worth 130,131 150,800 146,947 145,302 128,837 137,240 123,744 3.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 130,131 150,800 146,947 145,302 128,837 137,240 123,744 3.40%
NOSH 130,131 130,000 130,041 129,734 128,837 128,262 118,985 6.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.24% 3.61% 3.47% 3.87% 3.88% 4.63% 5.14% -
ROE 11.13% 8.28% 8.40% 9.67% 10.86% 12.14% 15.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 262.75 266.24 273.76 279.74 279.92 280.32 304.35 -9.32%
EPS 11.13 9.61 9.50 10.83 10.86 12.99 15.63 -20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 1.13 1.12 1.00 1.07 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 129,734
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.58 7.67 7.89 8.04 7.99 7.97 8.03 -3.76%
EPS 0.32 0.28 0.27 0.31 0.31 0.37 0.41 -15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0334 0.0326 0.0322 0.0286 0.0304 0.0274 3.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.43 0.31 0.29 0.30 0.28 0.31 0.34 -
P/RPS 0.16 0.12 0.11 0.11 0.10 0.11 0.11 28.34%
P/EPS 3.86 3.23 3.05 2.77 2.58 2.39 2.17 46.75%
EY 25.88 31.00 32.74 36.09 38.78 41.90 45.98 -31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.26 0.27 0.28 0.29 0.33 19.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 14/04/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.34 0.32 0.29 0.32 0.30 0.32 -
P/RPS 0.19 0.13 0.12 0.10 0.11 0.11 0.11 43.91%
P/EPS 4.40 3.54 3.37 2.68 2.95 2.31 2.05 66.31%
EY 22.71 28.26 29.67 37.34 33.93 43.30 48.86 -39.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.28 0.26 0.32 0.28 0.31 35.65%

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