[HUBLINE] YoY TTM Result on 30-Sep-2004 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 17.39%
YoY- 89.66%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 557,614 387,192 414,205 383,300 341,916 360,638 313,442 10.07%
PBT 51,074 23,947 45,604 29,187 19,191 20,312 19,443 17.45%
Tax -5,855 -103 -83 -1,722 -4,710 -6,323 -3,504 8.92%
NP 45,219 23,844 45,521 27,465 14,481 13,989 15,939 18.97%
-
NP to SH 35,763 23,844 45,521 27,465 14,481 13,989 15,939 14.41%
-
Tax Rate 11.46% 0.43% 0.18% 5.90% 24.54% 31.13% 18.02% -
Total Cost 512,395 363,348 368,684 355,835 327,435 346,649 297,503 9.47%
-
Net Worth 548,480 310,219 155,575 141,442 130,131 128,837 113,036 30.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 4,644 - - - - - - -
Div Payout % 12.99% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 548,480 310,219 155,575 141,442 130,131 128,837 113,036 30.09%
NOSH 1,482,380 155,109 155,575 141,442 130,131 128,837 117,746 52.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.11% 6.16% 10.99% 7.17% 4.24% 3.88% 5.09% -
ROE 6.52% 7.69% 29.26% 19.42% 11.13% 10.86% 14.10% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.62 249.62 266.24 270.99 262.75 279.92 266.20 -27.81%
EPS 2.41 15.37 29.26 19.42 11.13 10.86 13.54 -24.98%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 2.00 1.00 1.00 1.00 1.00 0.96 -14.68%
Adjusted Per Share Value based on latest NOSH - 141,442
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.00 9.03 9.66 8.93 7.97 8.41 7.31 10.06%
EPS 0.83 0.56 1.06 0.64 0.34 0.33 0.37 14.40%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.0723 0.0363 0.033 0.0303 0.03 0.0263 30.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.70 0.23 0.40 0.48 0.43 0.28 0.21 -
P/RPS 1.86 0.09 0.15 0.18 0.16 0.10 0.08 68.90%
P/EPS 29.02 1.50 1.37 2.47 3.86 2.58 1.55 62.91%
EY 3.45 66.84 73.15 40.45 25.88 38.78 64.46 -38.59%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.12 0.40 0.48 0.43 0.28 0.22 43.08%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 29/11/05 26/11/04 27/11/03 28/11/02 30/11/01 -
Price 0.57 0.23 0.37 0.51 0.49 0.32 0.24 -
P/RPS 1.52 0.09 0.14 0.19 0.19 0.11 0.09 60.14%
P/EPS 23.63 1.50 1.26 2.63 4.40 2.95 1.77 53.99%
EY 4.23 66.84 79.08 38.07 22.71 33.93 56.40 -35.04%
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.12 0.37 0.51 0.49 0.32 0.25 35.37%

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