[HUBLINE] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -59.58%
YoY- 113.16%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 229,167 221,556 202,355 191,081 157,146 145,072 134,437 42.65%
PBT 20,609 24,783 20,760 16,450 21,255 -7,451 -17,529 -
Tax -8,270 -7,946 -6,008 -5,406 -2,699 -26,013 -27,317 -54.88%
NP 12,339 16,837 14,752 11,044 18,556 -33,464 -44,846 -
-
NP to SH 11,930 12,709 9,491 6,499 16,079 -36,123 -47,288 -
-
Tax Rate 40.13% 32.06% 28.94% 32.86% 12.70% - - -
Total Cost 216,828 204,719 187,603 180,037 138,590 178,536 179,283 13.50%
-
Net Worth 171,571 171,571 171,571 171,571 181,168 166,429 157,484 5.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 171,571 171,571 171,571 171,571 181,168 166,429 157,484 5.87%
NOSH 4,289,965 4,289,965 4,289,965 4,289,965 4,289,965 4,161,430 4,161,430 2.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.38% 7.60% 7.29% 5.78% 11.81% -23.07% -33.36% -
ROE 6.95% 7.41% 5.53% 3.79% 8.88% -21.70% -30.03% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.34 5.17 4.72 4.45 3.47 3.49 3.41 34.81%
EPS 0.28 0.30 0.22 0.15 0.36 -0.87 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 4,289,965
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.08 4.91 4.49 4.24 3.48 3.22 2.98 42.65%
EPS 0.26 0.28 0.21 0.14 0.36 -0.80 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.038 0.038 0.038 0.0402 0.0369 0.0349 5.83%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.04 0.04 0.04 0.04 0.04 0.04 0.045 -
P/RPS 0.75 0.77 0.85 0.90 1.15 1.15 1.32 -31.37%
P/EPS 14.38 13.50 18.08 26.40 11.27 -4.61 -3.75 -
EY 6.95 7.41 5.53 3.79 8.88 -21.70 -26.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.13 -7.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 24/05/22 25/02/22 30/11/21 01/09/21 24/05/21 -
Price 0.04 0.04 0.04 0.04 0.04 0.04 0.04 -
P/RPS 0.75 0.77 0.85 0.90 1.15 1.15 1.17 -25.63%
P/EPS 14.38 13.50 18.08 26.40 11.27 -4.61 -3.33 -
EY 6.95 7.41 5.53 3.79 8.88 -21.70 -30.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%

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