[HUBLINE] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 62.06%
YoY- -88.38%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 603,357 600,578 574,842 559,352 572,866 651,749 714,508 -10.65%
PBT 10,106 14,463 18,145 2,034 1,585 -17,862 -10,022 -
Tax -473 -1,293 -898 -522 -652 -2,452 -3,882 -75.39%
NP 9,633 13,170 17,247 1,512 933 -20,314 -13,904 -
-
NP to SH 9,633 13,170 17,247 1,512 933 -20,314 -13,904 -
-
Tax Rate 4.68% 8.94% 4.95% 25.66% 41.14% - - -
Total Cost 593,724 587,408 557,595 557,840 571,933 672,063 728,412 -12.73%
-
Net Worth 574,992 601,309 618,133 0 470,098 476,473 460,950 15.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,863 - - - - - - -
Div Payout % 40.11% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 574,992 601,309 618,133 0 470,098 476,473 460,950 15.86%
NOSH 1,854,814 1,879,090 1,931,666 1,554,444 1,237,101 1,253,877 1,245,812 30.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.60% 2.19% 3.00% 0.27% 0.16% -3.12% -1.95% -
ROE 1.68% 2.19% 2.79% 0.00% 0.20% -4.26% -3.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.53 31.96 29.76 35.98 46.31 51.98 57.35 -31.45%
EPS 0.52 0.70 0.89 0.10 0.08 -1.62 -1.12 -
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.00 0.38 0.38 0.37 -11.11%
Adjusted Per Share Value based on latest NOSH - 1,554,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.06 14.00 13.40 13.04 13.35 15.19 16.66 -10.68%
EPS 0.22 0.31 0.40 0.04 0.02 -0.47 -0.32 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.1402 0.1441 0.00 0.1096 0.1111 0.1074 15.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.19 0.21 0.31 0.29 0.19 -
P/RPS 0.52 0.53 0.64 0.58 0.67 0.56 0.33 35.37%
P/EPS 32.73 24.26 21.28 215.90 411.04 -17.90 -17.02 -
EY 3.06 4.12 4.70 0.46 0.24 -5.59 -5.87 -
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.59 0.00 0.82 0.76 0.51 5.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.19 0.17 0.17 0.20 0.20 0.29 0.29 -
P/RPS 0.58 0.53 0.57 0.56 0.43 0.56 0.51 8.94%
P/EPS 36.58 24.26 19.04 205.61 265.19 -17.90 -25.98 -
EY 2.73 4.12 5.25 0.49 0.38 -5.59 -3.85 -
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.53 0.00 0.53 0.76 0.78 -15.10%

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