[HUBLINE] QoQ Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 17.53%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 741,298 719,760 557,613 496,514 438,354 443,744 387,192 54.12%
PBT 74,164 69,824 51,073 43,542 29,496 26,792 23,948 112.31%
Tax -4,000 -7,240 -5,854 -3,280 0 0 -103 1044.23%
NP 70,164 62,584 45,219 40,262 29,496 26,792 23,845 105.20%
-
NP to SH 44,010 38,660 35,763 34,665 29,496 26,792 23,845 50.40%
-
Tax Rate 5.39% 10.37% 11.46% 7.53% 0.00% 0.00% 0.43% -
Total Cost 671,134 657,176 512,394 456,252 408,858 416,952 363,347 50.48%
-
Net Worth 422,756 412,662 439,100 387,350 380,693 372,798 74,405 218.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,503 130,314 - - - - - -
Div Payout % 14.78% 337.08% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 422,756 412,662 439,100 387,350 380,693 372,798 74,405 218.07%
NOSH 1,083,990 1,085,955 1,186,759 154,940 154,753 154,688 155,011 265.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.47% 8.70% 8.11% 8.11% 6.73% 6.04% 6.16% -
ROE 10.41% 9.37% 8.14% 8.95% 7.75% 7.19% 32.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 68.39 66.28 46.99 320.46 283.26 286.86 249.78 -57.80%
EPS 4.06 3.56 3.30 22.37 19.06 17.32 3.08 20.20%
DPS 0.60 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 2.50 2.46 2.41 0.48 -12.91%
Adjusted Per Share Value based on latest NOSH - 155,186
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.28 16.78 13.00 11.57 10.22 10.34 9.03 54.07%
EPS 1.03 0.90 0.83 0.81 0.69 0.62 0.56 50.06%
DPS 0.15 3.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0962 0.1024 0.0903 0.0887 0.0869 0.0173 218.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.58 0.70 0.63 0.44 0.33 0.23 -
P/RPS 0.61 0.88 1.49 0.20 0.16 0.12 0.09 257.72%
P/EPS 10.34 16.29 23.23 2.82 2.31 1.91 1.50 261.77%
EY 9.67 6.14 4.31 35.51 43.32 52.48 66.88 -72.41%
DY 1.43 20.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.53 1.89 0.25 0.18 0.14 0.48 71.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 -
Price 0.47 0.43 0.57 0.58 0.60 0.47 0.23 -
P/RPS 0.69 0.65 1.21 0.18 0.21 0.16 0.09 288.32%
P/EPS 11.58 12.08 18.91 2.59 3.15 2.71 1.50 290.12%
EY 8.64 8.28 5.29 38.57 31.77 36.85 66.88 -74.41%
DY 1.28 27.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.54 0.23 0.24 0.20 0.48 85.11%

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