[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2006 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -6.57%
YoY- -33.77%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 443,744 387,192 380,960 380,948 385,864 414,204 408,540 5.64%
PBT 26,792 23,948 31,370 33,650 36,016 45,604 48,614 -32.70%
Tax 0 -103 0 0 0 -83 0 -
NP 26,792 23,845 31,370 33,650 36,016 45,521 48,614 -32.70%
-
NP to SH 26,792 23,845 31,370 33,650 36,016 45,521 48,614 -32.70%
-
Tax Rate 0.00% 0.43% 0.00% 0.00% 0.00% 0.18% 0.00% -
Total Cost 416,952 363,347 349,589 347,298 349,848 368,683 359,925 10.27%
-
Net Worth 372,798 74,405 366,851 361,311 356,116 336,838 255,735 28.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 372,798 74,405 366,851 361,311 356,116 336,838 255,735 28.47%
NOSH 154,688 155,011 154,789 155,069 155,509 151,048 149,552 2.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.04% 6.16% 8.23% 8.83% 9.33% 10.99% 11.90% -
ROE 7.19% 32.05% 8.55% 9.31% 10.11% 13.51% 19.01% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 286.86 249.78 246.11 245.66 248.13 274.22 273.17 3.30%
EPS 17.32 3.08 20.27 21.70 23.16 30.14 32.51 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 0.48 2.37 2.33 2.29 2.23 1.71 25.62%
Adjusted Per Share Value based on latest NOSH - 155,178
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.84 8.58 8.44 8.44 8.55 9.18 9.06 5.64%
EPS 0.59 0.53 0.70 0.75 0.80 1.01 1.08 -33.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0165 0.0813 0.0801 0.0789 0.0747 0.0567 28.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.33 0.23 0.24 0.24 0.35 0.40 0.45 -
P/RPS 0.12 0.09 0.10 0.10 0.14 0.15 0.16 -17.40%
P/EPS 1.91 1.50 1.18 1.11 1.51 1.33 1.38 24.12%
EY 52.48 66.88 84.44 90.42 66.17 75.34 72.24 -19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.48 0.10 0.10 0.15 0.18 0.26 -33.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 28/08/06 30/05/06 28/02/06 29/11/05 26/08/05 -
Price 0.47 0.23 0.24 0.24 0.30 0.37 0.41 -
P/RPS 0.16 0.09 0.10 0.10 0.12 0.13 0.15 4.38%
P/EPS 2.71 1.50 1.18 1.11 1.30 1.23 1.26 66.38%
EY 36.85 66.88 84.44 90.42 77.20 81.45 79.28 -39.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.48 0.10 0.10 0.13 0.17 0.24 -11.41%

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