[HUBLINE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 26.2%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 174,759 115,096 68,312 157,147 110,350 69,887 34,377 196.53%
PBT 20,576 15,081 10,169 21,257 17,048 15,576 14,974 23.67%
Tax -8,270 -5,395 -3,887 -2,698 -3,023 -2,085 -1,180 267.53%
NP 12,306 9,686 6,282 18,559 14,025 13,491 13,794 -7.34%
-
NP to SH 9,372 6,359 3,876 16,082 12,743 12,949 13,456 -21.47%
-
Tax Rate 40.19% 35.77% 38.22% 12.69% 17.73% 13.39% 7.88% -
Total Cost 162,453 105,410 62,030 138,588 96,325 56,396 20,583 297.91%
-
Net Worth 171,571 171,571 171,571 181,168 166,429 157,484 155,973 6.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 171,571 171,571 171,571 181,168 166,429 157,484 155,973 6.57%
NOSH 4,289,965 4,289,965 4,289,965 4,289,965 4,161,430 4,161,430 3,900,030 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.04% 8.42% 9.20% 11.81% 12.71% 19.30% 40.13% -
ROE 5.46% 3.71% 2.26% 8.88% 7.66% 8.22% 8.63% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.07 2.68 1.59 3.47 2.65 1.78 0.88 178.37%
EPS 0.22 0.15 0.09 0.40 0.32 0.32 0.34 -25.24%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.07 2.68 1.59 3.66 2.57 1.63 0.80 196.68%
EPS 0.22 0.15 0.09 0.37 0.30 0.30 0.31 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.0422 0.0388 0.0367 0.0364 6.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.04 0.04 0.04 0.04 0.04 0.045 0.05 -
P/RPS 0.98 1.49 2.51 1.15 1.51 2.54 5.67 -69.07%
P/EPS 18.31 26.98 44.27 11.27 13.06 13.68 14.49 16.93%
EY 5.46 3.71 2.26 8.88 7.66 7.31 6.90 -14.48%
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 1.13 1.25 -13.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 24/05/22 25/02/22 30/11/21 01/09/21 24/05/21 22/02/21 -
Price 0.04 0.04 0.04 0.04 0.04 0.04 0.05 -
P/RPS 0.98 1.49 2.51 1.15 1.51 2.25 5.67 -69.07%
P/EPS 18.31 26.98 44.27 11.27 13.06 12.16 14.49 16.93%
EY 5.46 3.71 2.26 8.88 7.66 8.22 6.90 -14.48%
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 1.25 -13.85%

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