[HUBLINE] YoY Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -44.83%
YoY- 128.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 179,940 110,936 96,466 96,237 90,867 88,747 86,471 12.98%
PBT 17,456 6,698 9,004 15,153 7,851 5,810 5,163 22.49%
Tax -1,810 0 0 0 -1,207 -1,412 -823 14.03%
NP 15,646 6,698 9,004 15,153 6,644 4,398 4,340 23.81%
-
NP to SH 9,665 6,698 9,004 15,153 6,644 4,398 4,340 14.26%
-
Tax Rate 10.37% 0.00% 0.00% 0.00% 15.37% 24.30% 15.94% -
Total Cost 164,294 104,238 87,462 81,084 84,223 84,349 82,131 12.24%
-
Net Worth 412,662 372,798 356,116 212,028 178,476 145,302 118,579 23.09%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 32,578 - - - - - - -
Div Payout % 337.08% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 412,662 372,798 356,116 212,028 178,476 145,302 118,579 23.09%
NOSH 1,085,955 154,688 155,509 141,352 130,274 129,734 118,579 44.61%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.70% 6.04% 9.33% 15.75% 7.31% 4.96% 5.02% -
ROE 2.34% 1.80% 2.53% 7.15% 3.72% 3.03% 3.66% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.57 71.72 62.03 68.08 69.75 68.41 72.92 -21.87%
EPS 0.89 4.33 5.79 10.72 5.10 3.39 3.66 -20.98%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 2.41 2.29 1.50 1.37 1.12 1.00 -14.88%
Adjusted Per Share Value based on latest NOSH - 141,352
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.19 2.59 2.25 2.24 2.12 2.07 2.02 12.92%
EPS 0.23 0.16 0.21 0.35 0.15 0.10 0.10 14.88%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0869 0.083 0.0494 0.0416 0.0339 0.0276 23.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.58 0.33 0.35 0.47 0.49 0.30 0.30 -
P/RPS 3.50 0.46 0.56 0.69 0.70 0.44 0.41 42.93%
P/EPS 65.17 7.62 6.04 4.38 9.61 8.85 8.20 41.24%
EY 1.53 13.12 16.54 22.81 10.41 11.30 12.20 -29.23%
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.14 0.15 0.31 0.36 0.27 0.30 31.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 24/02/04 14/04/03 28/02/02 -
Price 0.43 0.47 0.30 0.47 0.64 0.29 0.34 -
P/RPS 2.60 0.66 0.48 0.69 0.92 0.42 0.47 32.97%
P/EPS 48.31 10.85 5.18 4.38 12.55 8.55 9.29 31.60%
EY 2.07 9.21 19.30 22.81 7.97 11.69 10.76 -24.01%
DY 6.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.20 0.13 0.31 0.47 0.26 0.34 22.15%

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