[HUBLINE] YoY Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 8.19%
YoY- 77.11%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 496,514 380,960 408,540 368,880 339,572 358,948 297,477 8.90%
PBT 43,542 31,370 48,614 29,846 20,302 21,397 20,634 13.24%
Tax -3,280 0 0 -2,541 -4,885 -3,985 -4,185 -3.97%
NP 40,262 31,370 48,614 27,305 15,417 17,412 16,449 16.08%
-
NP to SH 34,665 31,370 48,614 27,305 15,417 17,412 16,449 13.22%
-
Tax Rate 7.53% 0.00% 0.00% 8.51% 24.06% 18.62% 20.28% -
Total Cost 456,252 349,589 359,925 341,574 324,154 341,536 281,028 8.40%
-
Net Worth 387,350 366,851 255,735 181,560 150,878 130,346 74,022 31.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 387,350 366,851 255,735 181,560 150,878 130,346 74,022 31.74%
NOSH 154,940 154,789 149,552 133,500 130,067 121,819 79,593 11.73%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.11% 8.23% 11.90% 7.40% 4.54% 4.85% 5.53% -
ROE 8.95% 8.55% 19.01% 15.04% 10.22% 13.36% 22.22% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 320.46 246.11 273.17 276.31 261.07 294.66 373.75 -2.53%
EPS 22.37 20.27 32.51 20.45 11.85 14.29 20.67 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.37 1.71 1.36 1.16 1.07 0.93 17.90%
Adjusted Per Share Value based on latest NOSH - 140,106
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.01 8.44 9.06 8.18 7.53 7.96 6.59 8.92%
EPS 0.77 0.70 1.08 0.61 0.34 0.39 0.36 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0813 0.0567 0.0402 0.0334 0.0289 0.0164 31.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.63 0.24 0.45 0.48 0.31 0.31 0.22 -
P/RPS 0.20 0.10 0.16 0.17 0.12 0.11 0.06 22.20%
P/EPS 2.82 1.18 1.38 2.35 2.62 2.17 1.06 17.70%
EY 35.51 84.44 72.24 42.61 38.24 46.11 93.94 -14.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.10 0.26 0.35 0.27 0.29 0.24 0.68%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 26/08/05 21/09/04 28/08/03 29/08/02 29/08/01 -
Price 0.58 0.24 0.41 0.48 0.34 0.30 0.26 -
P/RPS 0.18 0.10 0.15 0.17 0.13 0.10 0.07 17.03%
P/EPS 2.59 1.18 1.26 2.35 2.87 2.10 1.26 12.75%
EY 38.57 84.44 79.28 42.61 34.86 47.64 79.49 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.10 0.24 0.35 0.29 0.28 0.28 -3.22%

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