[HUBLINE] YoY Cumulative 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- 109.12%
YoY- -74.92%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 68,312 34,377 35,867 27,982 25,225 24,396 31,424 13.80%
PBT 10,169 14,974 722 89 778 -7,962 1,658 35.25%
Tax -3,887 -1,180 -583 294 749 26 385 -
NP 6,282 13,794 139 383 1,527 -7,936 2,043 20.56%
-
NP to SH 3,876 13,456 101 383 1,527 -7,936 2,043 11.25%
-
Tax Rate 38.22% 7.88% 80.75% -330.34% -96.27% - -23.22% -
Total Cost 62,030 20,583 35,728 27,599 23,698 32,332 29,381 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 2.26% 8.63% 0.05% 0.30% 1.30% -15.00% 4.17% -
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 1.59 0.88 0.94 1.09 1.29 0.18 0.77 12.83%
EPS 0.09 0.34 0.00 0.01 0.08 -0.06 0.05 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 1.51 0.76 0.80 0.62 0.56 0.54 0.70 13.65%
EPS 0.09 0.30 0.00 0.01 0.03 -0.18 0.05 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0346 0.0423 0.0286 0.026 0.0117 0.0109 23.11%
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 2.51 5.67 5.32 4.15 9.30 5.42 1.30 11.57%
P/EPS 44.27 14.49 1,890.27 302.87 153.60 -16.67 20.00 14.14%
EY 2.26 6.90 0.05 0.33 0.65 -6.00 5.00 -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 2.51 5.67 4.79 5.53 9.30 62.35 1.30 11.57%
P/EPS 44.27 14.49 1,701.25 403.83 153.60 -191.67 20.00 14.14%
EY 2.26 6.90 0.06 0.25 0.65 -0.52 5.00 -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