[HUBLINE] YoY TTM Result on 30-Jun-2004 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 19.42%
YoY- 87.3%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 473,859 393,519 413,047 363,896 346,106 359,544 241,301 11.89%
PBT 33,076 32,671 43,264 26,349 19,491 20,014 16,435 12.35%
Tax -2,563 -83 184 -2,952 -6,999 -3,353 -4,098 -7.52%
NP 30,513 32,588 43,448 23,397 12,492 16,661 12,337 16.28%
-
NP to SH 26,315 32,588 43,448 23,397 12,492 16,661 11,836 14.23%
-
Tax Rate 7.75% 0.25% -0.43% 11.20% 35.91% 16.75% 24.93% -
Total Cost 443,346 360,931 369,599 340,499 333,614 342,883 228,964 11.63%
-
Net Worth 310,372 367,733 265,879 190,545 150,800 137,240 108,865 19.06%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 4,644 - - - - - - -
Div Payout % 17.65% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 310,372 367,733 265,879 190,545 150,800 137,240 108,865 19.06%
NOSH 155,186 155,162 155,485 140,106 130,000 128,262 117,060 4.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.44% 8.28% 10.52% 6.43% 3.61% 4.63% 5.11% -
ROE 8.48% 8.86% 16.34% 12.28% 8.28% 12.14% 10.87% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 305.35 253.62 265.65 259.73 266.24 280.32 206.13 6.76%
EPS 16.96 21.00 27.94 16.70 9.61 12.99 10.11 9.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.37 1.71 1.36 1.16 1.07 0.93 13.60%
Adjusted Per Share Value based on latest NOSH - 140,106
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.50 8.72 9.16 8.07 7.67 7.97 5.35 11.88%
EPS 0.58 0.72 0.96 0.52 0.28 0.37 0.26 14.30%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0815 0.0589 0.0422 0.0334 0.0304 0.0241 19.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.63 0.24 0.45 0.48 0.31 0.31 0.22 -
P/RPS 0.21 0.09 0.17 0.18 0.12 0.11 0.11 11.37%
P/EPS 3.72 1.14 1.61 2.87 3.23 2.39 2.18 9.31%
EY 26.92 87.51 62.10 34.79 31.00 41.90 45.96 -8.52%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.10 0.26 0.35 0.27 0.29 0.24 4.90%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 26/08/05 21/09/04 28/08/03 29/08/02 29/08/01 -
Price 0.58 0.24 0.41 0.48 0.34 0.30 0.26 -
P/RPS 0.19 0.09 0.15 0.18 0.13 0.11 0.13 6.52%
P/EPS 3.42 1.14 1.47 2.87 3.54 2.31 2.57 4.87%
EY 29.24 87.51 68.15 34.79 28.26 43.30 38.89 -4.64%
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.10 0.24 0.35 0.29 0.28 0.28 0.58%

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