[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2001 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 8.92%
YoY- 238.27%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 360,895 358,948 341,966 345,884 313,441 297,477 244,594 29.57%
PBT 21,185 21,397 21,814 20,652 19,443 20,634 18,066 11.19%
Tax -6,464 -3,985 -3,520 -3,292 -3,504 -4,185 -5,098 17.13%
NP 14,721 17,412 18,294 17,360 15,939 16,449 12,968 8.81%
-
NP to SH 14,721 17,412 18,294 17,360 15,939 16,449 12,968 8.81%
-
Tax Rate 30.51% 18.62% 16.14% 15.94% 18.02% 20.28% 28.22% -
Total Cost 346,174 341,536 323,672 328,524 297,502 281,028 231,626 30.68%
-
Net Worth 134,726 130,346 123,543 118,579 85,578 74,022 53,376 85.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 134,726 130,346 123,543 118,579 85,578 74,022 53,376 85.27%
NOSH 123,602 121,819 118,792 118,579 89,144 79,593 60,654 60.66%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.08% 4.85% 5.35% 5.02% 5.09% 5.53% 5.30% -
ROE 10.93% 13.36% 14.81% 14.64% 18.62% 22.22% 24.30% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 291.98 294.66 287.87 291.69 351.61 373.75 403.26 -19.35%
EPS 11.91 14.29 15.40 14.64 17.88 20.67 21.38 -32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.04 1.00 0.96 0.93 0.88 15.32%
Adjusted Per Share Value based on latest NOSH - 118,579
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.41 8.37 7.97 8.06 7.31 6.93 5.70 29.57%
EPS 0.34 0.41 0.43 0.40 0.37 0.38 0.30 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.0304 0.0288 0.0276 0.0199 0.0173 0.0124 85.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.28 0.31 0.34 0.30 0.21 0.22 0.28 -
P/RPS 0.10 0.11 0.12 0.10 0.06 0.06 0.07 26.81%
P/EPS 2.35 2.17 2.21 2.05 1.17 1.06 1.31 47.58%
EY 42.54 46.11 45.29 48.80 85.14 93.94 76.36 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.33 0.30 0.22 0.24 0.32 -12.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 24/05/02 28/02/02 30/11/01 29/08/01 19/07/01 -
Price 0.32 0.30 0.32 0.34 0.24 0.26 0.24 -
P/RPS 0.11 0.10 0.11 0.12 0.07 0.07 0.06 49.73%
P/EPS 2.69 2.10 2.08 2.32 1.34 1.26 1.12 79.24%
EY 37.22 47.64 48.13 43.06 74.50 79.49 89.08 -44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.31 0.34 0.25 0.28 0.27 4.87%

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