[HUBLINE] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 30.98%
YoY- 115.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 414,205 413,047 400,999 388,670 383,300 363,896 354,337 10.95%
PBT 45,604 43,264 39,876 36,489 29,187 26,349 24,006 53.32%
Tax -83 184 377 -515 -1,722 -2,952 -4,413 -92.91%
NP 45,521 43,448 40,253 35,974 27,465 23,397 19,593 75.32%
-
NP to SH 45,521 43,448 40,253 35,974 27,465 23,397 19,593 75.32%
-
Tax Rate 0.18% -0.43% -0.95% 1.41% 5.90% 11.20% 18.38% -
Total Cost 368,684 369,599 360,746 352,696 355,835 340,499 334,744 6.64%
-
Net Worth 155,575 265,879 248,741 212,028 141,442 190,545 182,213 -9.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,575 265,879 248,741 212,028 141,442 190,545 182,213 -9.99%
NOSH 155,575 155,485 151,671 141,352 141,442 140,106 130,152 12.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.99% 10.52% 10.04% 9.26% 7.17% 6.43% 5.53% -
ROE 29.26% 16.34% 16.18% 16.97% 19.42% 12.28% 10.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 266.24 265.65 264.39 274.96 270.99 259.73 272.25 -1.47%
EPS 29.26 27.94 26.54 25.45 19.42 16.70 15.05 55.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.71 1.64 1.50 1.00 1.36 1.40 -20.07%
Adjusted Per Share Value based on latest NOSH - 141,352
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.18 9.16 8.89 8.62 8.50 8.07 7.85 10.98%
EPS 1.01 0.96 0.89 0.80 0.61 0.52 0.43 76.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0589 0.0551 0.047 0.0314 0.0422 0.0404 -9.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.45 0.45 0.47 0.48 0.48 0.68 -
P/RPS 0.15 0.17 0.17 0.17 0.18 0.18 0.25 -28.84%
P/EPS 1.37 1.61 1.70 1.85 2.47 2.87 4.52 -54.84%
EY 73.15 62.10 58.98 54.15 40.45 34.79 22.14 121.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.27 0.31 0.48 0.35 0.49 -12.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 21/05/04 -
Price 0.37 0.41 0.45 0.47 0.51 0.48 0.45 -
P/RPS 0.14 0.15 0.17 0.17 0.19 0.18 0.17 -12.13%
P/EPS 1.26 1.47 1.70 1.85 2.63 2.87 2.99 -43.76%
EY 79.08 68.15 58.98 54.15 38.07 34.79 33.45 77.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.27 0.31 0.51 0.35 0.32 10.15%

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