[HUBLINE] QoQ Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -3.59%
YoY- -71.2%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 229,166 233,012 230,192 273,248 157,147 147,133 139,774 39.00%
PBT 20,608 27,434 30,162 40,676 21,257 22,730 31,152 -24.05%
Tax -8,270 -11,026 -10,790 -15,548 -2,698 -4,030 -4,170 57.78%
NP 12,338 16,408 19,372 25,128 18,559 18,700 26,982 -40.61%
-
NP to SH 12,928 12,496 12,718 15,504 16,082 16,990 25,898 -37.04%
-
Tax Rate 40.13% 40.19% 35.77% 38.22% 12.69% 17.73% 13.39% -
Total Cost 216,828 216,604 210,820 248,120 138,588 128,433 112,792 54.54%
-
Net Worth 171,571 171,571 171,571 171,571 181,168 166,429 157,484 5.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 171,571 171,571 171,571 171,571 181,168 166,429 157,484 5.87%
NOSH 4,289,965 4,289,965 4,289,965 4,289,965 4,289,965 4,161,430 4,161,430 2.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.38% 7.04% 8.42% 9.20% 11.81% 12.71% 19.30% -
ROE 7.54% 7.28% 7.41% 9.04% 8.88% 10.21% 16.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.34 5.43 5.37 6.37 3.47 3.54 3.55 31.25%
EPS 0.30 0.29 0.30 0.36 0.40 0.43 0.64 -39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 4,289,965
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.34 5.43 5.37 6.37 3.66 3.43 3.26 38.91%
EPS 0.30 0.29 0.30 0.36 0.37 0.40 0.60 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.0422 0.0388 0.0367 5.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.04 0.04 0.04 0.04 0.04 0.04 0.045 -
P/RPS 0.75 0.74 0.75 0.63 1.15 1.13 1.27 -29.58%
P/EPS 13.27 13.73 13.49 11.07 11.27 9.80 6.84 55.48%
EY 7.54 7.28 7.41 9.04 8.88 10.21 14.62 -35.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.13 -7.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 24/05/22 25/02/22 30/11/21 01/09/21 24/05/21 -
Price 0.04 0.04 0.04 0.04 0.04 0.04 0.04 -
P/RPS 0.75 0.74 0.75 0.63 1.15 1.13 1.13 -23.89%
P/EPS 13.27 13.73 13.49 11.07 11.27 9.80 6.08 68.17%
EY 7.54 7.28 7.41 9.04 8.88 10.21 16.44 -40.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%

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