[HUBLINE] YoY TTM Result on 31-Dec-2019 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -46.77%
YoY- 83.44%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 236,490 191,081 135,388 130,663 105,305 95,062 90,877 17.27%
PBT 16,645 16,450 -20,123 1,642 -5,804 -9,407 -93,674 -
Tax -6,959 -5,406 -27,324 -604 460 857 174 -
NP 9,686 11,044 -47,447 1,038 -5,344 -8,550 -93,500 -
-
NP to SH 10,735 6,499 -49,385 -885 -5,344 -8,550 -93,500 -
-
Tax Rate 41.81% 32.86% - 36.78% - - - -
Total Cost 226,804 180,037 182,835 129,625 110,649 103,612 184,377 3.51%
-
Net Worth 171,571 171,571 155,973 190,917 128,888 117,273 52,906 21.65%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 171,571 171,571 155,973 190,917 128,888 117,273 52,906 21.65%
NOSH 4,289,965 4,289,965 3,900,030 3,819,030 3,780,030 2,148,037 13,226,666 -17.10%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.10% 5.78% -35.05% 0.79% -5.07% -8.99% -102.89% -
ROE 6.26% 3.79% -31.66% -0.46% -4.15% -7.29% -176.73% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.51 4.45 3.47 3.42 4.09 4.86 0.69 41.35%
EPS 0.25 0.15 -1.27 -0.02 -0.21 -0.44 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.05 0.05 0.06 0.004 46.75%
Adjusted Per Share Value based on latest NOSH - 3,819,030
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.24 4.24 3.00 2.90 2.33 2.11 2.01 17.30%
EPS 0.24 0.14 -1.09 -0.02 -0.12 -0.19 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.038 0.0346 0.0423 0.0286 0.026 0.0117 21.68%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.04 0.04 0.05 0.05 0.045 0.12 0.01 -
P/RPS 0.73 0.90 1.44 1.46 1.10 2.47 1.46 -10.90%
P/EPS 15.98 26.40 -3.95 -215.73 -21.71 -27.43 -1.41 -
EY 6.26 3.79 -25.33 -0.46 -4.61 -3.65 -70.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.25 1.00 0.90 2.00 2.50 -14.15%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 22/02/21 27/02/20 21/02/19 26/02/18 28/02/17 -
Price 0.04 0.04 0.05 0.045 0.06 0.12 0.115 -
P/RPS 0.73 0.90 1.44 1.32 1.47 2.47 16.74 -40.65%
P/EPS 15.98 26.40 -3.95 -194.15 -28.94 -27.43 -16.27 -
EY 6.26 3.79 -25.33 -0.52 -3.46 -3.65 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.25 0.90 1.20 2.00 28.75 -42.85%

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