[HUBLINE] QoQ TTM Result on 31-Mar-2002 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -2.07%
YoY- 197.73%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 362,914 360,638 359,544 362,128 378,231 313,442 241,301 31.17%
PBT 20,959 20,312 20,014 21,317 22,092 19,443 16,435 17.54%
Tax -6,912 -6,323 -3,353 -2,715 -3,096 -3,504 -4,098 41.56%
NP 14,047 13,989 16,661 18,602 18,996 15,939 12,337 9.01%
-
NP to SH 14,047 13,989 16,661 18,602 18,996 15,939 11,836 12.05%
-
Tax Rate 32.98% 31.13% 16.75% 12.74% 14.01% 18.02% 24.93% -
Total Cost 348,867 346,649 342,883 343,526 359,235 297,503 228,964 32.31%
-
Net Worth 145,302 128,837 137,240 123,744 118,579 113,036 108,865 21.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 145,302 128,837 137,240 123,744 118,579 113,036 108,865 21.16%
NOSH 129,734 128,837 128,262 118,985 118,579 117,746 117,060 7.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.87% 3.88% 4.63% 5.14% 5.02% 5.09% 5.11% -
ROE 9.67% 10.86% 12.14% 15.03% 16.02% 14.10% 10.87% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 279.74 279.92 280.32 304.35 318.97 266.20 206.13 22.50%
EPS 10.83 10.86 12.99 15.63 16.02 13.54 10.11 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.00 1.07 1.04 1.00 0.96 0.93 13.15%
Adjusted Per Share Value based on latest NOSH - 118,985
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.46 8.41 8.38 8.44 8.82 7.31 5.62 31.24%
EPS 0.33 0.33 0.39 0.43 0.44 0.37 0.28 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.03 0.032 0.0288 0.0276 0.0263 0.0254 21.15%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.30 0.28 0.31 0.34 0.30 0.21 0.22 -
P/RPS 0.11 0.10 0.11 0.11 0.09 0.08 0.11 0.00%
P/EPS 2.77 2.58 2.39 2.17 1.87 1.55 2.18 17.26%
EY 36.09 38.78 41.90 45.98 53.40 64.46 45.96 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.33 0.30 0.22 0.24 8.14%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 14/04/03 28/11/02 29/08/02 24/05/02 28/02/02 30/11/01 29/08/01 -
Price 0.29 0.32 0.30 0.32 0.34 0.24 0.26 -
P/RPS 0.10 0.11 0.11 0.11 0.11 0.09 0.13 -16.00%
P/EPS 2.68 2.95 2.31 2.05 2.12 1.77 2.57 2.82%
EY 37.34 33.93 43.30 48.86 47.12 56.40 38.89 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.28 0.31 0.34 0.25 0.28 -4.80%

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