[HUBLINE] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
13-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 1.06%
YoY- -41.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 574,842 714,508 708,485 416,496 408,205 400,999 354,337 8.39%
PBT 18,145 -10,022 73,408 21,870 37,023 39,876 24,006 -4.55%
Tax -898 -3,882 -7,855 -103 -83 377 -4,413 -23.29%
NP 17,247 -13,904 65,553 21,767 36,940 40,253 19,593 -2.10%
-
NP to SH 17,247 -13,904 43,020 21,767 36,940 40,253 19,593 -2.10%
-
Tax Rate 4.95% - 10.70% 0.47% 0.22% -0.95% 18.38% -
Total Cost 557,595 728,412 642,932 394,729 371,265 360,746 334,744 8.87%
-
Net Worth 618,133 460,950 422,157 309,615 361,566 248,741 182,213 22.56%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 3,247 4,644 - - - -
Div Payout % - - 7.55% 21.34% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 618,133 460,950 422,157 309,615 361,566 248,741 182,213 22.56%
NOSH 1,931,666 1,245,812 1,082,456 154,807 155,178 151,671 130,152 56.73%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.00% -1.95% 9.25% 5.23% 9.05% 10.04% 5.53% -
ROE 2.79% -3.02% 10.19% 7.03% 10.22% 16.18% 10.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.76 57.35 65.45 269.04 263.06 264.39 272.25 -30.84%
EPS 0.89 -1.12 3.97 14.06 23.80 26.54 15.05 -37.56%
DPS 0.00 0.00 0.30 3.00 0.00 0.00 0.00 -
NAPS 0.32 0.37 0.39 2.00 2.33 1.64 1.40 -21.79%
Adjusted Per Share Value based on latest NOSH - 154,807
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.40 16.66 16.51 9.71 9.52 9.35 8.26 8.39%
EPS 0.40 -0.32 1.00 0.51 0.86 0.94 0.46 -2.30%
DPS 0.00 0.00 0.08 0.11 0.00 0.00 0.00 -
NAPS 0.1441 0.1074 0.0984 0.0722 0.0843 0.058 0.0425 22.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.19 0.19 0.42 0.44 0.24 0.45 0.68 -
P/RPS 0.64 0.33 0.64 0.16 0.09 0.17 0.25 16.95%
P/EPS 21.28 -17.02 10.57 3.13 1.01 1.70 4.52 29.44%
EY 4.70 -5.87 9.46 31.96 99.19 58.98 22.14 -22.75%
DY 0.00 0.00 0.71 6.82 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 1.08 0.22 0.10 0.27 0.49 3.14%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 29/05/08 13/06/07 30/05/06 27/05/05 21/05/04 -
Price 0.17 0.29 0.47 0.60 0.24 0.45 0.45 -
P/RPS 0.57 0.51 0.72 0.22 0.09 0.17 0.17 22.32%
P/EPS 19.04 -25.98 11.83 4.27 1.01 1.70 2.99 36.12%
EY 5.25 -3.85 8.46 23.43 99.19 58.98 33.45 -26.54%
DY 0.00 0.00 0.64 5.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.78 1.21 0.30 0.10 0.27 0.32 8.76%

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