[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 8.1%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 800,558 765,453 741,298 719,760 557,613 496,514 438,354 49.24%
PBT 40,267 68,265 74,164 69,824 51,073 43,542 29,496 22.99%
Tax -5,332 -4,750 -4,000 -7,240 -5,854 -3,280 0 -
NP 34,935 63,514 70,164 62,584 45,219 40,262 29,496 11.90%
-
NP to SH 21,857 46,078 44,010 38,660 35,763 34,665 29,496 -18.06%
-
Tax Rate 13.24% 6.96% 5.39% 10.37% 11.46% 7.53% 0.00% -
Total Cost 765,623 701,938 671,134 657,176 512,394 456,252 408,858 51.75%
-
Net Worth 440,307 440,457 422,756 412,662 439,100 387,350 380,693 10.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,503 130,314 - - - -
Div Payout % - - 14.78% 337.08% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 440,307 440,457 422,756 412,662 439,100 387,350 380,693 10.15%
NOSH 1,158,702 1,129,379 1,083,990 1,085,955 1,186,759 154,940 154,753 281.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.36% 8.30% 9.47% 8.70% 8.11% 8.11% 6.73% -
ROE 4.96% 10.46% 10.41% 9.37% 8.14% 8.95% 7.75% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.09 67.78 68.39 66.28 46.99 320.46 283.26 -60.86%
EPS 1.90 4.08 4.06 3.56 3.30 22.37 19.06 -78.41%
DPS 0.00 0.00 0.60 12.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.39 0.38 0.37 2.50 2.46 -71.11%
Adjusted Per Share Value based on latest NOSH - 1,085,955
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.66 17.84 17.28 16.78 13.00 11.57 10.22 49.22%
EPS 0.51 1.07 1.03 0.90 0.83 0.81 0.69 -18.20%
DPS 0.00 0.00 0.15 3.04 0.00 0.00 0.00 -
NAPS 0.1026 0.1027 0.0985 0.0962 0.1024 0.0903 0.0887 10.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.37 0.42 0.58 0.70 0.63 0.44 -
P/RPS 0.49 0.55 0.61 0.88 1.49 0.20 0.16 110.45%
P/EPS 18.02 9.07 10.34 16.29 23.23 2.82 2.31 291.86%
EY 5.55 11.03 9.67 6.14 4.31 35.51 43.32 -74.49%
DY 0.00 0.00 1.43 20.69 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.08 1.53 1.89 0.25 0.18 189.38%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 -
Price 0.22 0.37 0.47 0.43 0.57 0.58 0.60 -
P/RPS 0.32 0.55 0.69 0.65 1.21 0.18 0.21 32.31%
P/EPS 11.66 9.07 11.58 12.08 18.91 2.59 3.15 138.72%
EY 8.57 11.03 8.64 8.28 5.29 38.57 31.77 -58.15%
DY 0.00 0.00 1.28 27.91 0.00 0.00 0.00 -
P/NAPS 0.58 0.95 1.21 1.13 1.54 0.23 0.24 79.79%

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