[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -16.17%
YoY- 101.32%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 385,864 414,204 408,540 392,948 384,948 383,301 368,880 3.03%
PBT 36,016 45,604 48,614 50,810 60,612 29,188 29,846 13.30%
Tax 0 -83 0 0 0 -1,722 -2,541 -
NP 36,016 45,521 48,614 50,810 60,612 27,466 27,305 20.21%
-
NP to SH 36,016 45,521 48,614 50,810 60,612 27,466 27,305 20.21%
-
Tax Rate 0.00% 0.18% 0.00% 0.00% 0.00% 5.90% 8.51% -
Total Cost 349,848 368,683 359,925 342,138 324,336 355,835 341,574 1.60%
-
Net Worth 356,116 336,838 255,735 240,277 212,028 189,744 181,560 56.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 356,116 336,838 255,735 240,277 212,028 189,744 181,560 56.50%
NOSH 155,509 151,048 149,552 146,510 141,352 135,532 133,500 10.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.33% 10.99% 11.90% 12.93% 15.75% 7.17% 7.40% -
ROE 10.11% 13.51% 19.01% 21.15% 28.59% 14.48% 15.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 248.13 274.22 273.17 268.20 272.33 282.81 276.31 -6.90%
EPS 23.16 30.14 32.51 34.68 42.88 20.27 20.45 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.23 1.71 1.64 1.50 1.40 1.36 41.40%
Adjusted Per Share Value based on latest NOSH - 151,671
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.99 9.66 9.52 9.16 8.97 8.93 8.60 2.99%
EPS 0.84 1.06 1.13 1.18 1.41 0.64 0.64 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0785 0.0596 0.056 0.0494 0.0442 0.0423 56.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.40 0.45 0.45 0.47 0.48 0.48 -
P/RPS 0.14 0.15 0.16 0.17 0.17 0.17 0.17 -12.10%
P/EPS 1.51 1.33 1.38 1.30 1.10 2.37 2.35 -25.47%
EY 66.17 75.34 72.24 77.07 91.23 42.22 42.61 33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.26 0.27 0.31 0.34 0.35 -43.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 -
Price 0.30 0.37 0.41 0.45 0.47 0.51 0.48 -
P/RPS 0.12 0.13 0.15 0.17 0.17 0.18 0.17 -20.67%
P/EPS 1.30 1.23 1.26 1.30 1.10 2.52 2.35 -32.53%
EY 77.20 81.45 79.28 77.07 91.23 39.74 42.61 48.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.17 0.24 0.27 0.31 0.36 0.35 -48.23%

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