[HUBLINE] QoQ Cumulative 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- -72.97%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 800,558 574,090 370,649 179,940 557,613 372,386 219,177 136.61%
PBT 40,267 51,199 37,082 17,456 51,073 32,657 14,748 94.99%
Tax -5,332 -3,563 -2,000 -1,810 -5,854 -2,460 0 -
NP 34,935 47,636 35,082 15,646 45,219 30,197 14,748 77.42%
-
NP to SH 21,857 34,559 22,005 9,665 35,763 25,999 14,748 29.89%
-
Tax Rate 13.24% 6.96% 5.39% 10.37% 11.46% 7.53% 0.00% -
Total Cost 765,623 526,454 335,567 164,294 512,394 342,189 204,429 140.58%
-
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 - - 3,251 32,578 - - - -
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% 7.85% 5.21% 2.34% 8.14% 6.71% 3.87% -
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 50.83 34.19 16.57 46.99 240.34 141.63 -37.95%
EPS 1.90 3.06 2.03 0.89 3.30 16.78 9.53 -65.77%
DPS 0.00 0.00 0.30 3.00 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 17.75 12.73 8.22 3.99 12.36 8.25 4.86 136.60%
EPS 0.48 0.77 0.49 0.21 0.79 0.58 0.33 28.28%
DPS 0.00 0.00 0.07 0.72 0.00 0.00 0.00 -
NAPS 0.0976 0.0976 0.0937 0.0915 0.0973 0.0859 0.0844 10.14%
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 0.73 1.23 3.50 1.49 0.26 0.31 35.57%
P/EPS 18.02 12.09 20.69 65.17 23.23 3.75 4.62 147.17%
EY 5.55 8.27 4.83 1.53 4.31 26.63 21.66 -59.55%
DY 0.00 0.00 0.71 5.17 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 0.73 1.37 2.60 1.21 0.24 0.42 -16.53%
P/EPS 11.66 12.09 23.15 48.31 18.91 3.46 6.30 50.57%
EY 8.57 8.27 4.32 2.07 5.29 28.93 15.88 -33.63%
DY 0.00 0.00 0.64 6.98 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