[HUBLINE] YoY Cumulative 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- 62.29%
YoY- 77.11%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 372,386 285,720 306,405 276,660 254,679 269,211 223,108 8.90%
PBT 32,657 23,528 36,461 22,385 15,227 16,048 15,476 13.24%
Tax -2,460 0 0 -1,906 -3,664 -2,989 -3,139 -3.97%
NP 30,197 23,528 36,461 20,479 11,563 13,059 12,337 16.08%
-
NP to SH 25,999 23,528 36,461 20,479 11,563 13,059 12,337 13.22%
-
Tax Rate 7.53% 0.00% 0.00% 8.51% 24.06% 18.63% 20.28% -
Total Cost 342,189 262,192 269,944 256,181 243,116 256,152 210,771 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 6.71% 6.41% 14.26% 11.28% 7.66% 10.02% 16.67% -
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 240.34 184.59 204.88 207.23 195.81 220.99 280.31 -2.53%
EPS 16.78 15.20 24.38 15.34 8.89 10.72 15.50 1.33%
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 8.25 6.33 6.79 6.13 5.65 5.97 4.95 8.88%
EPS 0.58 0.52 0.81 0.45 0.26 0.29 0.27 13.58%
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 0.26 0.13 0.22 0.23 0.16 0.14 0.08 21.69%
P/EPS 3.75 1.58 1.85 3.13 3.49 2.89 1.42 17.55%
EY 26.63 63.33 54.18 31.96 28.68 34.58 70.45 -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 0.24 0.13 0.20 0.23 0.17 0.14 0.09 17.75%
P/EPS 3.46 1.58 1.68 3.13 3.82 2.80 1.68 12.79%
EY 28.93 63.33 59.46 31.96 26.15 35.73 59.62 -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