[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- 136.49%
YoY- -74.92%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 273,248 137,508 143,468 111,928 100,900 97,584 125,696 13.80%
PBT 40,676 59,896 2,888 356 3,112 -31,848 6,632 35.25%
Tax -15,548 -4,720 -2,332 1,176 2,996 104 1,540 -
NP 25,128 55,176 556 1,532 6,108 -31,744 8,172 20.56%
-
NP to SH 15,504 53,824 404 1,532 6,108 -31,744 8,172 11.25%
-
Tax Rate 38.22% 7.88% 80.75% -330.34% -96.27% - -23.22% -
Total Cost 248,120 82,332 142,912 110,396 94,792 129,328 117,524 13.25%
-
Net Worth 171,571 155,973 190,917 128,888 117,273 52,906 49,031 23.19%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 171,571 155,973 190,917 128,888 117,273 52,906 49,031 23.19%
NOSH 4,289,965 3,900,030 3,819,030 3,780,030 2,148,037 13,226,666 4,085,999 0.81%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.20% 40.13% 0.39% 1.37% 6.05% -32.53% 6.50% -
ROE 9.04% 34.51% 0.21% 1.19% 5.21% -60.00% 16.67% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.37 3.53 3.76 4.34 5.16 0.74 3.08 12.86%
EPS 0.36 1.36 0.00 0.04 0.32 -0.24 0.20 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.05 0.06 0.004 0.012 22.19%
Adjusted Per Share Value based on latest NOSH - 3,780,030
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.37 3.21 3.34 2.61 2.35 2.27 2.93 13.80%
EPS 0.36 1.25 0.01 0.04 0.14 -0.74 0.19 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0364 0.0445 0.03 0.0273 0.0123 0.0114 23.24%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.04 0.05 0.05 0.045 0.12 0.01 0.01 -
P/RPS 0.63 1.42 1.33 1.04 2.32 1.36 0.33 11.36%
P/EPS 11.07 3.62 472.57 75.72 38.40 -4.17 5.00 14.15%
EY 9.04 27.61 0.21 1.32 2.60 -24.00 20.00 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.00 0.90 2.00 2.50 0.83 3.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 22/02/21 27/02/20 21/02/19 26/02/18 28/02/17 29/02/16 -
Price 0.04 0.05 0.045 0.06 0.12 0.115 0.01 -
P/RPS 0.63 1.42 1.20 1.38 2.32 15.59 0.33 11.36%
P/EPS 11.07 3.62 425.31 100.96 38.40 -47.92 5.00 14.15%
EY 9.04 27.61 0.24 0.99 2.60 -2.09 20.00 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 0.90 1.20 2.00 28.75 0.83 3.15%

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