[HUBLINE] YoY TTM Result on 30-Jun-2005 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 7.94%
YoY- 85.7%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 759,317 473,859 393,519 413,047 363,896 346,106 359,544 13.25%
PBT 69,616 33,076 32,671 43,264 26,349 19,491 20,014 23.06%
Tax -6,958 -2,563 -83 184 -2,952 -6,999 -3,353 12.92%
NP 62,658 30,513 32,588 43,448 23,397 12,492 16,661 24.67%
-
NP to SH 44,323 26,315 32,588 43,448 23,397 12,492 16,661 17.69%
-
Tax Rate 9.99% 7.75% 0.25% -0.43% 11.20% 35.91% 16.75% -
Total Cost 696,659 443,346 360,931 369,599 340,499 333,614 342,883 12.52%
-
Net Worth 475,345 310,372 367,733 265,879 190,545 150,800 137,240 22.98%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,247 4,644 - - - - - -
Div Payout % 7.33% 17.65% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 475,345 310,372 367,733 265,879 190,545 150,800 137,240 22.98%
NOSH 1,218,834 155,186 155,162 155,485 140,106 130,000 128,262 45.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.25% 6.44% 8.28% 10.52% 6.43% 3.61% 4.63% -
ROE 9.32% 8.48% 8.86% 16.34% 12.28% 8.28% 12.14% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.30 305.35 253.62 265.65 259.73 266.24 280.32 -22.15%
EPS 3.64 16.96 21.00 27.94 16.70 9.61 12.99 -19.09%
DPS 0.27 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 2.00 2.37 1.71 1.36 1.16 1.07 -15.46%
Adjusted Per Share Value based on latest NOSH - 155,485
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 16.83 10.50 8.72 9.16 8.07 7.67 7.97 13.25%
EPS 0.98 0.58 0.72 0.96 0.52 0.28 0.37 17.60%
DPS 0.07 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.0688 0.0815 0.0589 0.0422 0.0334 0.0304 23.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.63 0.24 0.45 0.48 0.31 0.31 -
P/RPS 0.59 0.21 0.09 0.17 0.18 0.12 0.11 32.27%
P/EPS 10.17 3.72 1.14 1.61 2.87 3.23 2.39 27.26%
EY 9.83 26.92 87.51 62.10 34.79 31.00 41.90 -21.44%
DY 0.72 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.32 0.10 0.26 0.35 0.27 0.29 21.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 28/08/06 26/08/05 21/09/04 28/08/03 29/08/02 -
Price 0.37 0.58 0.24 0.41 0.48 0.34 0.30 -
P/RPS 0.59 0.19 0.09 0.15 0.18 0.13 0.11 32.27%
P/EPS 10.17 3.42 1.14 1.47 2.87 3.54 2.31 27.99%
EY 9.83 29.24 87.51 68.15 34.79 28.26 43.30 -21.87%
DY 0.72 5.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.29 0.10 0.24 0.35 0.29 0.28 22.55%

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