[HUBLINE] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 63.11%
YoY- -122.03%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 478,936 597,465 603,990 567,040 765,453 496,514 380,960 3.88%
PBT 11,721 -2,212 7,930 -9,241 68,265 43,542 31,370 -15.11%
Tax -924 25,364 -1,764 -908 -4,750 -3,280 0 -
NP 10,797 23,152 6,166 -10,149 63,514 40,262 31,370 -16.27%
-
NP to SH 10,797 23,152 6,166 -10,149 46,078 34,665 31,370 -16.27%
-
Tax Rate 7.88% - 22.24% - 6.96% 7.53% 0.00% -
Total Cost 468,138 574,313 597,824 577,189 701,938 456,252 349,589 4.98%
-
Net Worth 566,859 572,642 569,230 474,190 440,457 387,350 366,851 7.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 566,859 572,642 569,230 474,190 440,457 387,350 366,851 7.51%
NOSH 2,024,499 1,847,234 1,778,845 1,247,868 1,129,379 154,940 154,789 53.43%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.25% 3.88% 1.02% -1.79% 8.30% 8.11% 8.23% -
ROE 1.90% 4.04% 1.08% -2.14% 10.46% 8.95% 8.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.66 32.34 33.95 45.44 67.78 320.46 246.11 -32.29%
EPS 0.53 1.25 0.35 -0.81 4.08 22.37 20.27 -45.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.31 0.32 0.38 0.39 2.50 2.37 -29.92%
Adjusted Per Share Value based on latest NOSH - 1,253,877
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.62 13.24 13.39 12.57 16.97 11.01 8.44 3.89%
EPS 0.24 0.51 0.14 -0.22 1.02 0.77 0.70 -16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1269 0.1262 0.1051 0.0976 0.0859 0.0813 7.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.07 0.12 0.17 0.29 0.37 0.63 0.24 -
P/RPS 0.30 0.37 0.50 0.64 0.55 0.20 0.10 20.07%
P/EPS 13.13 9.57 49.04 -35.66 9.07 2.82 1.18 49.36%
EY 7.62 10.44 2.04 -2.80 11.03 35.51 84.44 -33.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.39 0.53 0.76 0.95 0.25 0.10 16.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 27/08/10 28/08/09 29/08/08 30/08/07 28/08/06 -
Price 0.06 0.09 0.17 0.29 0.37 0.58 0.24 -
P/RPS 0.25 0.28 0.50 0.64 0.55 0.18 0.10 16.48%
P/EPS 11.25 7.18 49.04 -35.66 9.07 2.59 1.18 45.56%
EY 8.89 13.93 2.04 -2.80 11.03 38.57 84.44 -31.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.53 0.76 0.95 0.23 0.10 13.14%

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