[HUBLINE] YoY Cumulative 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- 44.66%
YoY- -122.03%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 359,202 448,099 452,993 425,280 574,090 372,386 285,720 3.88%
PBT 8,791 -1,659 5,948 -6,931 51,199 32,657 23,528 -15.11%
Tax -693 19,023 -1,323 -681 -3,563 -2,460 0 -
NP 8,098 17,364 4,625 -7,612 47,636 30,197 23,528 -16.27%
-
NP to SH 8,098 17,364 4,625 -7,612 34,559 25,999 23,528 -16.27%
-
Tax Rate 7.88% - 22.24% - 6.96% 7.53% 0.00% -
Total Cost 351,104 430,735 448,368 432,892 526,454 342,189 262,192 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 1,778,846 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 1.43% 3.03% 0.81% -1.61% 7.85% 6.71% 6.41% -
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 17.74 24.26 25.47 34.08 50.83 240.34 184.59 -32.29%
EPS 0.40 0.94 0.26 -0.61 3.06 16.78 15.20 -45.43%
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 7.96 9.93 10.04 9.43 12.73 8.25 6.33 3.88%
EPS 0.18 0.38 0.10 -0.17 0.77 0.58 0.52 -16.19%
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 0.39 0.49 0.67 0.85 0.73 0.26 0.13 20.07%
P/EPS 17.50 12.77 65.38 -47.54 12.09 3.75 1.58 49.24%
EY 5.71 7.83 1.53 -2.10 8.27 26.63 63.33 -33.01%
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 0.34 0.37 0.67 0.85 0.73 0.24 0.13 17.36%
P/EPS 15.00 9.57 65.38 -47.54 12.09 3.46 1.58 45.46%
EY 6.67 10.44 1.53 -2.10 8.27 28.93 63.33 -31.25%
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