[HUBLINE] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 19.42%
YoY- 87.3%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 400,999 388,670 383,300 363,896 354,337 344,036 341,916 11.20%
PBT 39,876 36,489 29,187 26,349 24,006 21,232 19,191 62.76%
Tax 377 -515 -1,722 -2,952 -4,413 -4,505 -4,710 -
NP 40,253 35,974 27,465 23,397 19,593 16,727 14,481 97.57%
-
NP to SH 40,253 35,974 27,465 23,397 19,593 16,727 14,481 97.57%
-
Tax Rate -0.95% 1.41% 5.90% 11.20% 18.38% 21.22% 24.54% -
Total Cost 360,746 352,696 355,835 340,499 334,744 327,309 327,435 6.66%
-
Net Worth 248,741 212,028 141,442 190,545 182,213 178,476 130,131 53.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 248,741 212,028 141,442 190,545 182,213 178,476 130,131 53.95%
NOSH 151,671 141,352 141,442 140,106 130,152 130,274 130,131 10.74%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.04% 9.26% 7.17% 6.43% 5.53% 4.86% 4.24% -
ROE 16.18% 16.97% 19.42% 12.28% 10.75% 9.37% 11.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 264.39 274.96 270.99 259.73 272.25 264.09 262.75 0.41%
EPS 26.54 25.45 19.42 16.70 15.05 12.84 11.13 78.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.50 1.00 1.36 1.40 1.37 1.00 39.02%
Adjusted Per Share Value based on latest NOSH - 140,106
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.89 8.62 8.50 8.07 7.85 7.63 7.58 11.20%
EPS 0.89 0.80 0.61 0.52 0.43 0.37 0.32 97.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.047 0.0314 0.0422 0.0404 0.0396 0.0288 54.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.45 0.47 0.48 0.48 0.68 0.49 0.43 -
P/RPS 0.17 0.17 0.18 0.18 0.25 0.19 0.16 4.12%
P/EPS 1.70 1.85 2.47 2.87 4.52 3.82 3.86 -42.08%
EY 58.98 54.15 40.45 34.79 22.14 26.20 25.88 73.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.48 0.35 0.49 0.36 0.43 -26.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 -
Price 0.45 0.47 0.51 0.48 0.45 0.64 0.49 -
P/RPS 0.17 0.17 0.19 0.18 0.17 0.24 0.19 -7.14%
P/EPS 1.70 1.85 2.63 2.87 2.99 4.98 4.40 -46.92%
EY 58.98 54.15 38.07 34.79 33.45 20.06 22.71 88.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.51 0.35 0.32 0.47 0.49 -32.76%

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