[HUBLINE] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 20.89%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 708,485 626,618 557,614 473,859 416,496 401,662 387,192 49.54%
PBT 73,408 61,832 51,074 33,076 21,870 21,641 23,947 110.87%
Tax -7,855 -7,665 -5,855 -2,563 -103 -103 -103 1693.60%
NP 65,553 54,167 45,219 30,513 21,767 21,538 23,844 96.12%
-
NP to SH 43,020 38,730 35,763 26,315 21,767 21,538 23,844 48.15%
-
Tax Rate 10.70% 12.40% 11.46% 7.75% 0.47% 0.48% 0.43% -
Total Cost 642,932 572,451 512,395 443,346 394,729 380,124 363,348 46.24%
-
Net Worth 422,157 412,662 548,480 310,372 309,615 309,376 310,219 22.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,247 4,644 4,644 4,644 4,644 - - -
Div Payout % 7.55% 11.99% 12.99% 17.65% 21.34% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 422,157 412,662 548,480 310,372 309,615 309,376 310,219 22.77%
NOSH 1,082,456 1,085,955 1,482,380 155,186 154,807 154,688 155,109 264.75%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.25% 8.64% 8.11% 6.44% 5.23% 5.36% 6.16% -
ROE 10.19% 9.39% 6.52% 8.48% 7.03% 6.96% 7.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 65.45 57.70 37.62 305.35 269.04 259.66 249.62 -59.00%
EPS 3.97 3.57 2.41 16.96 14.06 13.92 15.37 -59.40%
DPS 0.30 0.43 0.31 3.00 3.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 2.00 2.00 2.00 2.00 -66.33%
Adjusted Per Share Value based on latest NOSH - 155,186
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.70 13.89 12.36 10.50 9.23 8.90 8.58 49.54%
EPS 0.95 0.86 0.79 0.58 0.48 0.48 0.53 47.50%
DPS 0.07 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 0.0936 0.0915 0.1216 0.0688 0.0686 0.0686 0.0688 22.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.58 0.70 0.63 0.44 0.33 0.23 -
P/RPS 0.64 1.01 1.86 0.21 0.16 0.13 0.09 269.35%
P/EPS 10.57 16.26 29.02 3.72 3.13 2.37 1.50 267.11%
EY 9.46 6.15 3.45 26.92 31.96 42.19 66.84 -72.80%
DY 0.71 0.74 0.45 4.76 6.82 0.00 0.00 -
P/NAPS 1.08 1.53 1.89 0.32 0.22 0.17 0.12 332.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 -
Price 0.47 0.43 0.57 0.58 0.60 0.47 0.23 -
P/RPS 0.72 0.75 1.52 0.19 0.22 0.18 0.09 299.49%
P/EPS 11.83 12.06 23.63 3.42 4.27 3.38 1.50 295.71%
EY 8.46 8.29 4.23 29.24 23.43 29.62 66.84 -74.75%
DY 0.64 0.99 0.55 5.17 5.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.54 0.29 0.30 0.24 0.12 366.07%

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