[HUBLINE] QoQ Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -15.45%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 339,572 332,708 354,988 360,895 358,948 341,966 345,884 -1.22%
PBT 20,302 19,806 23,240 21,185 21,397 21,814 20,652 -1.13%
Tax -4,885 -4,792 -5,648 -6,464 -3,985 -3,520 -3,292 30.19%
NP 15,417 15,014 17,592 14,721 17,412 18,294 17,360 -7.62%
-
NP to SH 15,417 15,014 17,592 14,721 17,412 18,294 17,360 -7.62%
-
Tax Rate 24.06% 24.19% 24.30% 30.51% 18.62% 16.14% 15.94% -
Total Cost 324,154 317,694 337,396 346,174 341,536 323,672 328,524 -0.89%
-
Net Worth 150,878 146,763 145,302 134,726 130,346 123,543 118,579 17.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 150,878 146,763 145,302 134,726 130,346 123,543 118,579 17.47%
NOSH 130,067 129,878 129,734 123,602 121,819 118,792 118,579 6.37%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.54% 4.51% 4.96% 4.08% 4.85% 5.35% 5.02% -
ROE 10.22% 10.23% 12.11% 10.93% 13.36% 14.81% 14.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 261.07 256.17 273.63 291.98 294.66 287.87 291.69 -7.14%
EPS 11.85 11.56 13.56 11.91 14.29 15.40 14.64 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.12 1.09 1.07 1.04 1.00 10.43%
Adjusted Per Share Value based on latest NOSH - 128,837
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.53 7.38 7.87 8.00 7.96 7.58 7.67 -1.22%
EPS 0.34 0.33 0.39 0.33 0.39 0.41 0.38 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0325 0.0322 0.0299 0.0289 0.0274 0.0263 17.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.31 0.29 0.30 0.28 0.31 0.34 0.30 -
P/RPS 0.12 0.11 0.11 0.10 0.11 0.12 0.10 12.96%
P/EPS 2.62 2.51 2.21 2.35 2.17 2.21 2.05 17.82%
EY 38.24 39.86 45.20 42.54 46.11 45.29 48.80 -15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.26 0.29 0.33 0.30 -6.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 14/04/03 28/11/02 29/08/02 24/05/02 28/02/02 -
Price 0.34 0.32 0.29 0.32 0.30 0.32 0.34 -
P/RPS 0.13 0.12 0.11 0.11 0.10 0.11 0.12 5.49%
P/EPS 2.87 2.77 2.14 2.69 2.10 2.08 2.32 15.28%
EY 34.86 36.13 46.76 37.22 47.64 48.13 43.06 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.26 0.29 0.28 0.31 0.34 -10.08%

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