[HUBLINE] YoY TTM Result on 30-Sep-2010 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -26.86%
YoY- 932.48%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 388,623 499,063 569,928 603,357 572,866 800,558 557,614 -5.83%
PBT -204,438 3,642 -89,901 10,106 1,585 40,267 51,074 -
Tax -3,234 -1,258 18,268 -473 -652 -5,333 -5,855 -9.41%
NP -207,672 2,384 -71,633 9,633 933 34,934 45,219 -
-
NP to SH -207,672 2,384 -71,633 9,633 933 21,857 35,763 -
-
Tax Rate - 34.54% - 4.68% 41.14% 13.24% 11.46% -
Total Cost 596,295 496,679 641,561 593,724 571,933 765,624 512,395 2.55%
-
Net Worth 437,500 576,865 482,650 574,992 470,098 471,483 548,480 -3.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 3,863 - 3,247 4,644 -
Div Payout % - - - 40.11% - 14.86% 12.99% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 437,500 576,865 482,650 574,992 470,098 471,483 548,480 -3.69%
NOSH 3,125,000 2,136,538 1,856,349 1,854,814 1,237,101 1,240,746 1,482,380 13.22%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -53.44% 0.48% -12.57% 1.60% 0.16% 4.36% 8.11% -
ROE -47.47% 0.41% -14.84% 1.68% 0.20% 4.64% 6.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.44 23.36 30.70 32.53 46.31 64.52 37.62 -16.82%
EPS -6.65 0.11 -3.86 0.52 0.08 1.76 2.41 -
DPS 0.00 0.00 0.00 0.21 0.00 0.26 0.31 -
NAPS 0.14 0.27 0.26 0.31 0.38 0.38 0.37 -14.94%
Adjusted Per Share Value based on latest NOSH - 1,854,814
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.61 11.06 12.63 13.37 12.70 17.75 12.36 -5.84%
EPS -4.60 0.05 -1.59 0.21 0.02 0.48 0.79 -
DPS 0.00 0.00 0.00 0.09 0.00 0.07 0.10 -
NAPS 0.097 0.1279 0.107 0.1275 0.1042 0.1045 0.1216 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.05 0.06 0.09 0.17 0.31 0.34 0.70 -
P/RPS 0.40 0.26 0.29 0.52 0.67 0.53 1.86 -22.57%
P/EPS -0.75 53.77 -2.33 32.73 411.04 19.30 29.02 -
EY -132.91 1.86 -42.88 3.06 0.24 5.18 3.45 -
DY 0.00 0.00 0.00 1.23 0.00 0.77 0.45 -
P/NAPS 0.36 0.22 0.35 0.55 0.82 0.89 1.89 -24.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 -
Price 0.05 0.06 0.09 0.19 0.20 0.22 0.57 -
P/RPS 0.40 0.26 0.29 0.58 0.43 0.34 1.52 -19.93%
P/EPS -0.75 53.77 -2.33 36.58 265.19 12.49 23.63 -
EY -132.91 1.86 -42.88 2.73 0.38 8.01 4.23 -
DY 0.00 0.00 0.00 1.10 0.00 1.19 0.55 -
P/NAPS 0.36 0.22 0.35 0.61 0.53 0.58 1.54 -21.49%

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