[HUBLINE] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 3.17%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 765,453 741,298 719,760 557,613 496,514 438,354 443,744 43.88%
PBT 68,265 74,164 69,824 51,073 43,542 29,496 26,792 86.65%
Tax -4,750 -4,000 -7,240 -5,854 -3,280 0 0 -
NP 63,514 70,164 62,584 45,219 40,262 29,496 26,792 77.88%
-
NP to SH 46,078 44,010 38,660 35,763 34,665 29,496 26,792 43.59%
-
Tax Rate 6.96% 5.39% 10.37% 11.46% 7.53% 0.00% 0.00% -
Total Cost 701,938 671,134 657,176 512,394 456,252 408,858 416,952 41.56%
-
Net Worth 440,457 422,756 412,662 439,100 387,350 380,693 372,798 11.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 6,503 130,314 - - - - -
Div Payout % - 14.78% 337.08% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 440,457 422,756 412,662 439,100 387,350 380,693 372,798 11.77%
NOSH 1,129,379 1,083,990 1,085,955 1,186,759 154,940 154,753 154,688 276.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.30% 9.47% 8.70% 8.11% 8.11% 6.73% 6.04% -
ROE 10.46% 10.41% 9.37% 8.14% 8.95% 7.75% 7.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.78 68.39 66.28 46.99 320.46 283.26 286.86 -61.81%
EPS 4.08 4.06 3.56 3.30 22.37 19.06 17.32 -61.89%
DPS 0.00 0.60 12.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.38 0.37 2.50 2.46 2.41 -70.33%
Adjusted Per Share Value based on latest NOSH - 1,482,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.84 17.28 16.78 13.00 11.57 10.22 10.34 43.89%
EPS 1.07 1.03 0.90 0.83 0.81 0.69 0.62 43.92%
DPS 0.00 0.15 3.04 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0985 0.0962 0.1024 0.0903 0.0887 0.0869 11.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.37 0.42 0.58 0.70 0.63 0.44 0.33 -
P/RPS 0.55 0.61 0.88 1.49 0.20 0.16 0.12 176.17%
P/EPS 9.07 10.34 16.29 23.23 2.82 2.31 1.91 182.78%
EY 11.03 9.67 6.14 4.31 35.51 43.32 52.48 -64.68%
DY 0.00 1.43 20.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 1.53 1.89 0.25 0.18 0.14 258.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 -
Price 0.37 0.47 0.43 0.57 0.58 0.60 0.47 -
P/RPS 0.55 0.69 0.65 1.21 0.18 0.21 0.16 127.94%
P/EPS 9.07 11.58 12.08 18.91 2.59 3.15 2.71 123.91%
EY 11.03 8.64 8.28 5.29 38.57 31.77 36.85 -55.28%
DY 0.00 1.28 27.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.21 1.13 1.54 0.23 0.24 0.20 182.84%

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