[HUBLINE] YoY TTM Result on 30-Jun-2003 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 1.17%
YoY- -25.02%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 393,519 413,047 363,896 346,106 359,544 241,301 46,101 42.93%
PBT 32,671 43,264 26,349 19,491 20,014 16,435 -1,032 -
Tax -83 184 -2,952 -6,999 -3,353 -4,098 2,208 -
NP 32,588 43,448 23,397 12,492 16,661 12,337 1,176 73.91%
-
NP to SH 32,588 43,448 23,397 12,492 16,661 11,836 -293 -
-
Tax Rate 0.25% -0.43% 11.20% 35.91% 16.75% 24.93% - -
Total Cost 360,931 369,599 340,499 333,614 342,883 228,964 44,925 41.49%
-
Net Worth 367,733 265,879 190,545 150,800 137,240 108,865 32,037 50.16%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 367,733 265,879 190,545 150,800 137,240 108,865 32,037 50.16%
NOSH 155,162 155,485 140,106 130,000 128,262 117,060 19,776 40.94%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.28% 10.52% 6.43% 3.61% 4.63% 5.11% 2.55% -
ROE 8.86% 16.34% 12.28% 8.28% 12.14% 10.87% -0.91% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 253.62 265.65 259.73 266.24 280.32 206.13 233.11 1.41%
EPS 21.00 27.94 16.70 9.61 12.99 10.11 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 1.71 1.36 1.16 1.07 0.93 1.62 6.54%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.72 9.16 8.07 7.67 7.97 5.35 1.02 42.97%
EPS 0.72 0.96 0.52 0.28 0.37 0.26 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0589 0.0422 0.0334 0.0304 0.0241 0.0071 50.16%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.24 0.45 0.48 0.31 0.31 0.22 0.58 -
P/RPS 0.09 0.17 0.18 0.12 0.11 0.11 0.25 -15.65%
P/EPS 1.14 1.61 2.87 3.23 2.39 2.18 -39.15 -
EY 87.51 62.10 34.79 31.00 41.90 45.96 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.26 0.35 0.27 0.29 0.24 0.36 -19.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 21/09/04 28/08/03 29/08/02 29/08/01 18/09/00 -
Price 0.24 0.41 0.48 0.34 0.30 0.26 0.46 -
P/RPS 0.09 0.15 0.18 0.13 0.11 0.13 0.20 -12.45%
P/EPS 1.14 1.47 2.87 3.54 2.31 2.57 -31.05 -
EY 87.51 68.15 34.79 28.26 43.30 38.89 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.24 0.35 0.29 0.28 0.28 0.28 -15.76%

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