[HUBLINE] QoQ Quarter Result on 30-Sep-2009 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 38.93%
YoY- 167.2%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 166,418 148,843 137,732 146,816 140,682 133,353 151,246 6.59%
PBT 2,595 1,735 1,618 8,285 6,277 -14,376 1,169 70.41%
Tax -528 -576 -219 251 -133 -200 -349 31.88%
NP 2,067 1,159 1,399 8,536 6,144 -14,576 820 85.53%
-
NP to SH 2,067 1,159 1,399 8,536 6,144 -14,576 820 85.53%
-
Tax Rate 20.35% 33.20% 13.54% -3.03% 2.12% - 29.85% -
Total Cost 164,351 147,684 136,333 138,280 134,538 147,929 150,426 6.09%
-
Net Worth 601,309 618,133 497,422 470,098 476,473 460,950 445,142 22.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 3,863 - - - - - -
Div Payout % - 333.33% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 601,309 618,133 497,422 470,098 476,473 460,950 445,142 22.26%
NOSH 1,879,090 1,931,666 1,554,444 1,237,101 1,253,877 1,245,812 1,171,428 37.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.24% 0.78% 1.02% 5.81% 4.37% -10.93% 0.54% -
ROE 0.34% 0.19% 0.28% 1.82% 1.29% -3.16% 0.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.86 7.71 8.86 11.87 11.22 10.70 12.91 -22.24%
EPS 0.11 0.06 0.09 0.69 0.49 -1.17 0.07 35.27%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.38 0.38 0.37 0.38 -10.85%
Adjusted Per Share Value based on latest NOSH - 1,237,101
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.88 3.47 3.21 3.42 3.28 3.11 3.53 6.52%
EPS 0.05 0.03 0.03 0.20 0.14 -0.34 0.02 84.51%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1402 0.1441 0.1159 0.1096 0.1111 0.1074 0.1038 22.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.19 0.21 0.31 0.29 0.19 0.20 -
P/RPS 1.92 2.47 2.37 2.61 2.58 1.78 1.55 15.38%
P/EPS 154.55 316.67 233.33 44.93 59.18 -16.24 285.71 -33.68%
EY 0.65 0.32 0.43 2.23 1.69 -6.16 0.35 51.25%
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.66 0.82 0.76 0.51 0.53 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.17 0.17 0.20 0.20 0.29 0.29 0.20 -
P/RPS 1.92 2.21 2.26 1.69 2.58 2.71 1.55 15.38%
P/EPS 154.55 283.33 222.22 28.99 59.18 -24.79 285.71 -33.68%
EY 0.65 0.35 0.45 3.45 1.69 -4.03 0.35 51.25%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.63 0.53 0.76 0.78 0.53 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