[HUBLINE] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 83.46%
YoY- 1068.85%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 569,928 598,463 633,538 617,862 603,357 600,578 574,842 -0.57%
PBT -89,901 2,499 2,034 -1,010 10,106 14,463 18,145 -
Tax 18,268 19,872 19,221 18,683 -473 -1,293 -898 -
NP -71,633 22,371 21,255 17,673 9,633 13,170 17,247 -
-
NP to SH -71,633 22,371 21,255 17,673 9,633 13,170 17,247 -
-
Tax Rate - -795.20% -944.99% - 4.68% 8.94% 4.95% -
Total Cost 641,561 576,092 612,283 600,189 593,724 587,408 557,595 9.79%
-
Net Worth 482,650 580,429 565,273 555,235 574,992 601,309 618,133 -15.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,863 3,863 - - -
Div Payout % - - - 21.86% 40.11% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 482,650 580,429 565,273 555,235 574,992 601,309 618,133 -15.19%
NOSH 1,856,349 1,872,352 1,823,461 1,850,784 1,854,814 1,879,090 1,931,666 -2.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.57% 3.74% 3.35% 2.86% 1.60% 2.19% 3.00% -
ROE -14.84% 3.85% 3.76% 3.18% 1.68% 2.19% 2.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.70 31.96 34.74 33.38 32.53 31.96 29.76 2.09%
EPS -3.86 1.19 1.17 0.95 0.52 0.70 0.89 -
DPS 0.00 0.00 0.00 0.21 0.21 0.00 0.00 -
NAPS 0.26 0.31 0.31 0.30 0.31 0.32 0.32 -12.91%
Adjusted Per Share Value based on latest NOSH - 1,850,784
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.28 13.95 14.77 14.40 14.06 14.00 13.40 -0.59%
EPS -1.67 0.52 0.50 0.41 0.22 0.31 0.40 -
DPS 0.00 0.00 0.00 0.09 0.09 0.00 0.00 -
NAPS 0.1125 0.1353 0.1318 0.1294 0.134 0.1402 0.1441 -15.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.12 0.17 0.22 0.17 0.17 0.19 -
P/RPS 0.29 0.38 0.49 0.66 0.52 0.53 0.64 -40.97%
P/EPS -2.33 10.04 14.58 23.04 32.73 24.26 21.28 -
EY -42.88 9.96 6.86 4.34 3.06 4.12 4.70 -
DY 0.00 0.00 0.00 0.95 1.23 0.00 0.00 -
P/NAPS 0.35 0.39 0.55 0.73 0.55 0.53 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 27/08/10 27/05/10 -
Price 0.09 0.09 0.12 0.17 0.19 0.17 0.17 -
P/RPS 0.29 0.28 0.35 0.51 0.58 0.53 0.57 -36.24%
P/EPS -2.33 7.53 10.29 17.80 36.58 24.26 19.04 -
EY -42.88 13.28 9.71 5.62 2.73 4.12 5.25 -
DY 0.00 0.00 0.00 1.23 1.10 0.00 0.00 -
P/NAPS 0.35 0.29 0.39 0.57 0.61 0.53 0.53 -24.14%

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