[HUBLINE] YoY TTM Result on 30-Sep-2003 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 15.92%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 387,192 414,205 383,300 341,916 360,638 313,442 57,332 37.46%
PBT 23,947 45,604 29,187 19,191 20,312 19,443 1,039 68.65%
Tax -103 -83 -1,722 -4,710 -6,323 -3,504 137 -
NP 23,844 45,521 27,465 14,481 13,989 15,939 1,176 65.09%
-
NP to SH 23,844 45,521 27,465 14,481 13,989 15,939 -376 -
-
Tax Rate 0.43% 0.18% 5.90% 24.54% 31.13% 18.02% -13.19% -
Total Cost 363,348 368,684 355,835 327,435 346,649 297,503 56,156 36.48%
-
Net Worth 310,219 155,575 141,442 130,131 128,837 113,036 31,472 46.40%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 310,219 155,575 141,442 130,131 128,837 113,036 31,472 46.40%
NOSH 155,109 155,575 141,442 130,131 128,837 117,746 19,794 40.91%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.16% 10.99% 7.17% 4.24% 3.88% 5.09% 2.05% -
ROE 7.69% 29.26% 19.42% 11.13% 10.86% 14.10% -1.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 249.62 266.24 270.99 262.75 279.92 266.20 289.64 -2.44%
EPS 15.37 29.26 19.42 11.13 10.86 13.54 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.00 0.96 1.59 3.89%
Adjusted Per Share Value based on latest NOSH - 130,131
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.58 9.18 8.50 7.58 7.99 6.95 1.27 37.47%
EPS 0.53 1.01 0.61 0.32 0.31 0.35 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0345 0.0314 0.0288 0.0286 0.0251 0.007 46.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.23 0.40 0.48 0.43 0.28 0.21 0.40 -
P/RPS 0.09 0.15 0.18 0.16 0.10 0.08 0.14 -7.09%
P/EPS 1.50 1.37 2.47 3.86 2.58 1.55 -21.06 -
EY 66.84 73.15 40.45 25.88 38.78 64.46 -4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.40 0.48 0.43 0.28 0.22 0.25 -11.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 26/11/04 27/11/03 28/11/02 30/11/01 29/11/00 -
Price 0.23 0.37 0.51 0.49 0.32 0.24 0.25 -
P/RPS 0.09 0.14 0.19 0.19 0.11 0.09 0.09 0.00%
P/EPS 1.50 1.26 2.63 4.40 2.95 1.77 -13.16 -
EY 66.84 79.08 38.07 22.71 33.93 56.40 -7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.37 0.51 0.49 0.32 0.25 0.16 -4.67%

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