[HUBLINE] YoY Quarter Result on 30-Sep-2004 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -11.11%
YoY- 139.36%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 185,227 101,472 107,799 106,641 87,237 91,684 90,333 12.70%
PBT 18,417 419 9,143 6,803 3,965 5,137 3,967 29.14%
Tax -3,395 -103 -83 184 -1,046 -3,475 -365 44.99%
NP 15,022 316 9,060 6,987 2,919 1,662 3,602 26.85%
-
NP to SH 9,764 316 9,060 6,987 2,919 1,662 3,602 18.07%
-
Tax Rate 18.43% 24.58% 0.91% -2.70% 26.38% 67.65% 9.20% -
Total Cost 170,205 101,156 98,739 99,654 84,318 90,022 86,731 11.88%
-
Net Worth 548,480 310,219 155,575 141,442 130,131 140,432 113,036 30.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 548,480 310,219 155,575 141,442 130,131 140,432 113,036 30.09%
NOSH 1,482,380 155,109 155,575 141,442 130,131 128,837 117,746 52.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.11% 0.31% 8.40% 6.55% 3.35% 1.81% 3.99% -
ROE 1.78% 0.10% 5.82% 4.94% 2.24% 1.18% 3.19% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.50 65.42 69.29 75.40 67.04 71.16 76.72 -26.08%
EPS 0.90 0.04 5.82 4.94 2.24 1.29 3.05 -18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 2.00 1.00 1.00 1.00 1.09 0.96 -14.68%
Adjusted Per Share Value based on latest NOSH - 141,442
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.11 2.25 2.39 2.36 1.93 2.03 2.00 12.74%
EPS 0.22 0.01 0.20 0.15 0.06 0.04 0.08 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.0688 0.0345 0.0314 0.0288 0.0311 0.0251 30.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.70 0.23 0.40 0.48 0.43 0.28 0.21 -
P/RPS 5.60 0.35 0.58 0.64 0.64 0.39 0.27 65.71%
P/EPS 106.27 112.90 6.87 9.72 19.17 21.71 6.86 57.85%
EY 0.94 0.89 14.56 10.29 5.22 4.61 14.57 -36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.12 0.40 0.48 0.43 0.26 0.22 43.08%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 29/11/05 26/11/04 27/11/03 28/11/02 30/11/01 -
Price 0.57 0.23 0.37 0.51 0.49 0.32 0.24 -
P/RPS 4.56 0.35 0.53 0.68 0.73 0.45 0.31 56.49%
P/EPS 86.54 112.90 6.35 10.32 21.84 24.81 7.85 49.15%
EY 1.16 0.89 15.74 9.69 4.58 4.03 12.75 -32.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.12 0.37 0.51 0.49 0.29 0.25 35.37%

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