[HUBLINE] QoQ TTM Result on 31-Mar-2021 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 4.25%
YoY- -1099.59%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 191,081 157,146 145,072 134,437 135,388 136,878 140,612 22.61%
PBT 16,450 21,255 -7,451 -17,529 -20,123 -34,375 -9,436 -
Tax -5,406 -2,699 -26,013 -27,317 -27,324 -26,727 -4,011 21.94%
NP 11,044 18,556 -33,464 -44,846 -47,447 -61,102 -13,447 -
-
NP to SH 6,499 16,079 -36,123 -47,288 -49,385 -62,740 -14,915 -
-
Tax Rate 32.86% 12.70% - - - - - -
Total Cost 180,037 138,590 178,536 179,283 182,835 197,980 154,059 10.91%
-
Net Worth 171,571 181,168 166,429 157,484 155,973 155,675 191,739 -7.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 171,571 181,168 166,429 157,484 155,973 155,675 191,739 -7.12%
NOSH 4,289,965 4,289,965 4,161,430 4,161,430 3,900,030 3,900,030 3,855,030 7.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.78% 11.81% -23.07% -33.36% -35.05% -44.64% -9.56% -
ROE 3.79% 8.88% -21.70% -30.03% -31.66% -40.30% -7.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.45 3.47 3.49 3.41 3.47 3.52 3.67 13.66%
EPS 0.15 0.36 -0.87 -1.20 -1.27 -1.61 -0.39 -
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 0.05 -13.78%
Adjusted Per Share Value based on latest NOSH - 4,161,430
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.24 3.48 3.22 2.98 3.00 3.03 3.12 22.62%
EPS 0.14 0.36 -0.80 -1.05 -1.09 -1.39 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0402 0.0369 0.0349 0.0346 0.0345 0.0425 -7.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.04 0.04 0.04 0.045 0.05 0.045 0.06 -
P/RPS 0.90 1.15 1.15 1.32 1.44 1.28 1.64 -32.89%
P/EPS 26.40 11.27 -4.61 -3.75 -3.95 -2.79 -15.43 -
EY 3.79 8.88 -21.70 -26.69 -25.33 -35.82 -6.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.13 1.25 1.13 1.20 -11.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 30/11/21 01/09/21 24/05/21 22/02/21 26/11/20 28/08/20 -
Price 0.04 0.04 0.04 0.04 0.05 0.055 0.06 -
P/RPS 0.90 1.15 1.15 1.17 1.44 1.56 1.64 -32.89%
P/EPS 26.40 11.27 -4.61 -3.33 -3.95 -3.41 -15.43 -
EY 3.79 8.88 -21.70 -30.03 -25.33 -29.31 -6.48 -
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 1.25 1.38 1.20 -11.41%

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