[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 76.93%
YoY- 51.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 443,744 385,864 384,948 363,468 354,988 345,884 86,728 31.25%
PBT 26,792 36,016 60,612 31,404 23,240 20,652 10,056 17.73%
Tax 0 0 0 -4,828 -5,648 -3,292 -4,924 -
NP 26,792 36,016 60,612 26,576 17,592 17,360 5,132 31.69%
-
NP to SH 26,792 36,016 60,612 26,576 17,592 17,360 5,132 31.69%
-
Tax Rate 0.00% 0.00% 0.00% 15.37% 24.30% 15.94% 48.97% -
Total Cost 416,952 349,848 324,336 336,892 337,396 328,524 81,596 31.22%
-
Net Worth 372,798 356,116 212,028 178,476 145,302 118,579 32,568 50.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 372,798 356,116 212,028 178,476 145,302 118,579 32,568 50.09%
NOSH 154,688 155,509 141,352 130,274 129,734 118,579 19,738 40.91%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.04% 9.33% 15.75% 7.31% 4.96% 5.02% 5.92% -
ROE 7.19% 10.11% 28.59% 14.89% 12.11% 14.64% 15.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 286.86 248.13 272.33 279.00 273.63 291.69 439.39 -6.85%
EPS 17.32 23.16 42.88 20.40 13.56 14.64 26.00 -6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.29 1.50 1.37 1.12 1.00 1.65 6.51%
Adjusted Per Share Value based on latest NOSH - 130,274
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.84 8.55 8.53 8.06 7.87 7.67 1.92 31.28%
EPS 0.59 0.80 1.34 0.59 0.39 0.38 0.11 32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0789 0.047 0.0396 0.0322 0.0263 0.0072 50.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.33 0.35 0.47 0.49 0.30 0.30 0.23 -
P/RPS 0.12 0.14 0.17 0.18 0.11 0.10 0.05 15.70%
P/EPS 1.91 1.51 1.10 2.40 2.21 2.05 0.88 13.78%
EY 52.48 66.17 91.23 41.63 45.20 48.80 113.04 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.31 0.36 0.27 0.30 0.14 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 24/02/04 14/04/03 28/02/02 28/02/01 -
Price 0.47 0.30 0.47 0.64 0.29 0.34 0.32 -
P/RPS 0.16 0.12 0.17 0.23 0.11 0.12 0.07 14.76%
P/EPS 2.71 1.30 1.10 3.14 2.14 2.32 1.23 14.06%
EY 36.85 77.20 91.23 31.88 46.76 43.06 81.25 -12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.13 0.31 0.47 0.26 0.34 0.19 0.85%

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