[HUBLINE] YoY TTM Result on 31-Dec-2004 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 30.98%
YoY- 115.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 626,618 401,662 414,434 388,670 344,036 362,914 378,231 8.77%
PBT 61,832 21,641 39,455 36,489 21,232 20,959 22,092 18.70%
Tax -7,665 -103 -83 -515 -4,505 -6,912 -3,096 16.30%
NP 54,167 21,538 39,372 35,974 16,727 14,047 18,996 19.07%
-
NP to SH 38,730 21,538 39,372 35,974 16,727 14,047 18,996 12.60%
-
Tax Rate 12.40% 0.48% 0.21% 1.41% 21.22% 32.98% 14.01% -
Total Cost 572,451 380,124 375,062 352,696 327,309 348,867 359,235 8.07%
-
Net Worth 412,662 309,376 356,116 212,028 178,476 145,302 118,579 23.09%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,644 - - - - - - -
Div Payout % 11.99% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 412,662 309,376 356,116 212,028 178,476 145,302 118,579 23.09%
NOSH 1,085,955 154,688 155,509 141,352 130,274 129,734 118,579 44.61%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.64% 5.36% 9.50% 9.26% 4.86% 3.87% 5.02% -
ROE 9.39% 6.96% 11.06% 16.97% 9.37% 9.67% 16.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.70 259.66 266.50 274.96 264.09 279.74 318.97 -24.78%
EPS 3.57 13.92 25.32 25.45 12.84 10.83 16.02 -22.12%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 2.00 2.29 1.50 1.37 1.12 1.00 -14.88%
Adjusted Per Share Value based on latest NOSH - 141,352
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.89 8.90 9.19 8.62 7.63 8.04 8.38 8.78%
EPS 0.86 0.48 0.87 0.80 0.37 0.31 0.42 12.68%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0686 0.0789 0.047 0.0396 0.0322 0.0263 23.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.58 0.33 0.35 0.47 0.49 0.30 0.30 -
P/RPS 1.01 0.13 0.13 0.17 0.19 0.11 0.09 49.60%
P/EPS 16.26 2.37 1.38 1.85 3.82 2.77 1.87 43.37%
EY 6.15 42.19 72.34 54.15 26.20 36.09 53.40 -30.23%
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.17 0.15 0.31 0.36 0.27 0.30 31.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 24/02/04 14/04/03 28/02/02 -
Price 0.43 0.47 0.30 0.47 0.64 0.29 0.34 -
P/RPS 0.75 0.18 0.11 0.17 0.24 0.10 0.11 37.68%
P/EPS 12.06 3.38 1.18 1.85 4.98 2.68 2.12 33.59%
EY 8.29 29.62 84.39 54.15 20.06 37.34 47.12 -25.13%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.24 0.13 0.31 0.47 0.26 0.34 22.15%

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