[HUBLINE] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 52.53%
YoY- 90.86%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 135,388 130,663 105,305 95,062 90,877 125,563 332,865 -13.91%
PBT -20,123 1,642 -5,804 -9,407 -93,674 -359,506 -2,922 37.89%
Tax -27,324 -604 460 857 174 -11,785 -2,666 47.33%
NP -47,447 1,038 -5,344 -8,550 -93,500 -371,291 -5,588 42.78%
-
NP to SH -49,385 -885 -5,344 -8,550 -93,500 -371,291 -5,588 43.74%
-
Tax Rate - 36.78% - - - - - -
Total Cost 182,835 129,625 110,649 103,612 184,377 496,854 338,453 -9.74%
-
Net Worth 155,973 190,917 128,888 117,273 52,906 49,031 423,294 -15.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 155,973 190,917 128,888 117,273 52,906 49,031 423,294 -15.31%
NOSH 3,900,030 3,819,030 3,780,030 2,148,037 13,226,666 4,085,999 3,256,110 3.05%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -35.05% 0.79% -5.07% -8.99% -102.89% -295.70% -1.68% -
ROE -31.66% -0.46% -4.15% -7.29% -176.73% -757.24% -1.32% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.47 3.42 4.09 4.86 0.69 3.07 10.22 -16.46%
EPS -1.27 -0.02 -0.21 -0.44 -0.71 -9.09 -0.17 39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.06 0.004 0.012 0.13 -17.82%
Adjusted Per Share Value based on latest NOSH - 2,148,037
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.00 2.90 2.33 2.11 2.01 2.78 7.38 -13.91%
EPS -1.09 -0.02 -0.12 -0.19 -2.07 -8.23 -0.12 44.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0423 0.0286 0.026 0.0117 0.0109 0.0938 -15.30%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.05 0.05 0.045 0.12 0.01 0.01 0.04 -
P/RPS 1.44 1.46 1.10 2.47 1.46 0.33 0.39 24.29%
P/EPS -3.95 -215.73 -21.71 -27.43 -1.41 -0.11 -23.31 -25.59%
EY -25.33 -0.46 -4.61 -3.65 -70.69 -908.69 -4.29 34.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 0.90 2.00 2.50 0.83 0.31 26.13%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 27/02/20 21/02/19 26/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.05 0.045 0.06 0.12 0.115 0.01 0.025 -
P/RPS 1.44 1.32 1.47 2.47 16.74 0.33 0.24 34.76%
P/EPS -3.95 -194.15 -28.94 -27.43 -16.27 -0.11 -14.57 -19.53%
EY -25.33 -0.52 -3.46 -3.65 -6.15 -908.69 -6.86 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.90 1.20 2.00 28.75 0.83 0.19 36.84%

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