[HUBLINE] YoY TTM Result on 30-Sep-2002 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -16.04%
YoY- -12.23%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 414,205 383,300 341,916 360,638 313,442 57,332 6,961 -4.25%
PBT 45,604 29,187 19,191 20,312 19,443 1,039 -1,112 -
Tax -83 -1,722 -4,710 -6,323 -3,504 137 1,112 -
NP 45,521 27,465 14,481 13,989 15,939 1,176 0 -100.00%
-
NP to SH 45,521 27,465 14,481 13,989 15,939 -376 -418 -
-
Tax Rate 0.18% 5.90% 24.54% 31.13% 18.02% -13.19% - -
Total Cost 368,684 355,835 327,435 346,649 297,503 56,156 6,961 -4.13%
-
Net Worth 155,575 141,442 130,131 128,837 113,036 31,472 27,079 -1.84%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 155,575 141,442 130,131 128,837 113,036 31,472 27,079 -1.84%
NOSH 155,575 141,442 130,131 128,837 117,746 19,794 18,173 -2.25%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.99% 7.17% 4.24% 3.88% 5.09% 2.05% 0.00% -
ROE 29.26% 19.42% 11.13% 10.86% 14.10% -1.19% -1.54% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 266.24 270.99 262.75 279.92 266.20 289.64 38.30 -2.04%
EPS 29.26 19.42 11.13 10.86 13.54 -1.90 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 0.96 1.59 1.49 0.42%
Adjusted Per Share Value based on latest NOSH - 128,837
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.66 8.93 7.97 8.41 7.31 1.34 0.16 -4.26%
EPS 1.06 0.64 0.34 0.33 0.37 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.033 0.0303 0.03 0.0263 0.0073 0.0063 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.40 0.48 0.43 0.28 0.21 0.40 0.00 -
P/RPS 0.15 0.18 0.16 0.10 0.08 0.14 0.00 -100.00%
P/EPS 1.37 2.47 3.86 2.58 1.55 -21.06 0.00 -100.00%
EY 73.15 40.45 25.88 38.78 64.46 -4.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.43 0.28 0.22 0.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 26/11/04 27/11/03 28/11/02 30/11/01 29/11/00 - -
Price 0.37 0.51 0.49 0.32 0.24 0.25 0.00 -
P/RPS 0.14 0.19 0.19 0.11 0.09 0.09 0.00 -100.00%
P/EPS 1.26 2.63 4.40 2.95 1.77 -13.16 0.00 -100.00%
EY 79.08 38.07 22.71 33.93 56.40 -7.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.49 0.32 0.25 0.16 0.00 -100.00%

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