[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 12.36%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 557,613 496,514 438,354 443,744 387,192 380,960 380,948 28.88%
PBT 51,073 43,542 29,496 26,792 23,948 31,370 33,650 32.03%
Tax -5,854 -3,280 0 0 -103 0 0 -
NP 45,219 40,262 29,496 26,792 23,845 31,370 33,650 21.75%
-
NP to SH 35,763 34,665 29,496 26,792 23,845 31,370 33,650 4.13%
-
Tax Rate 11.46% 7.53% 0.00% 0.00% 0.43% 0.00% 0.00% -
Total Cost 512,394 456,252 408,858 416,952 363,347 349,589 347,298 29.56%
-
Net Worth 439,100 387,350 380,693 372,798 74,405 366,851 361,311 13.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 439,100 387,350 380,693 372,798 74,405 366,851 361,311 13.86%
NOSH 1,186,759 154,940 154,753 154,688 155,011 154,789 155,069 287.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.11% 8.11% 6.73% 6.04% 6.16% 8.23% 8.83% -
ROE 8.14% 8.95% 7.75% 7.19% 32.05% 8.55% 9.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 46.99 320.46 283.26 286.86 249.78 246.11 245.66 -66.76%
EPS 3.30 22.37 19.06 17.32 3.08 20.27 21.70 -71.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 2.50 2.46 2.41 0.48 2.37 2.33 -70.64%
Adjusted Per Share Value based on latest NOSH - 154,688
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.36 11.01 9.72 9.84 8.58 8.44 8.44 28.92%
EPS 0.79 0.77 0.65 0.59 0.53 0.70 0.75 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.0859 0.0844 0.0826 0.0165 0.0813 0.0801 13.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.63 0.44 0.33 0.23 0.24 0.24 -
P/RPS 1.49 0.20 0.16 0.12 0.09 0.10 0.10 504.51%
P/EPS 23.23 2.82 2.31 1.91 1.50 1.18 1.11 658.02%
EY 4.31 35.51 43.32 52.48 66.88 84.44 90.42 -86.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.25 0.18 0.14 0.48 0.10 0.10 608.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 28/08/06 30/05/06 -
Price 0.57 0.58 0.60 0.47 0.23 0.24 0.24 -
P/RPS 1.21 0.18 0.21 0.16 0.09 0.10 0.10 426.25%
P/EPS 18.91 2.59 3.15 2.71 1.50 1.18 1.11 560.94%
EY 5.29 38.57 31.77 36.85 66.88 84.44 90.42 -84.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.23 0.24 0.20 0.48 0.10 0.10 517.95%

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