[HUBLINE] QoQ TTM Result on 30-Jun-2011 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 5.25%
YoY- 69.86%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 489,969 532,789 569,928 598,463 633,538 617,862 603,357 -12.94%
PBT -79,432 -77,705 -89,901 2,499 2,034 -1,010 10,106 -
Tax -1,254 -991 18,268 19,872 19,221 18,683 -473 91.44%
NP -80,686 -78,696 -71,633 22,371 21,255 17,673 9,633 -
-
NP to SH -80,686 -78,696 -71,633 22,371 21,255 17,673 9,633 -
-
Tax Rate - - - -795.20% -944.99% - 4.68% -
Total Cost 570,655 611,485 641,561 576,092 612,283 600,189 593,724 -2.60%
-
Net Worth 495,835 475,199 482,650 580,429 565,273 555,235 574,992 -9.39%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 3,863 3,863 -
Div Payout % - - - - - 21.86% 40.11% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 495,835 475,199 482,650 580,429 565,273 555,235 574,992 -9.39%
NOSH 1,836,428 1,827,692 1,856,349 1,872,352 1,823,461 1,850,784 1,854,814 -0.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -16.47% -14.77% -12.57% 3.74% 3.35% 2.86% 1.60% -
ROE -16.27% -16.56% -14.84% 3.85% 3.76% 3.18% 1.68% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.68 29.15 30.70 31.96 34.74 33.38 32.53 -12.36%
EPS -4.39 -4.31 -3.86 1.19 1.17 0.95 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.21 -
NAPS 0.27 0.26 0.26 0.31 0.31 0.30 0.31 -8.79%
Adjusted Per Share Value based on latest NOSH - 1,872,352
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.42 12.42 13.28 13.95 14.77 14.40 14.06 -12.93%
EPS -1.88 -1.83 -1.67 0.52 0.50 0.41 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 0.1156 0.1108 0.1125 0.1353 0.1318 0.1294 0.134 -9.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.09 0.12 0.17 0.22 0.17 -
P/RPS 0.34 0.31 0.29 0.38 0.49 0.66 0.52 -24.64%
P/EPS -2.05 -2.09 -2.33 10.04 14.58 23.04 32.73 -
EY -48.82 -47.84 -42.88 9.96 6.86 4.34 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.95 1.23 -
P/NAPS 0.33 0.35 0.35 0.39 0.55 0.73 0.55 -28.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.07 0.09 0.09 0.09 0.12 0.17 0.19 -
P/RPS 0.26 0.31 0.29 0.28 0.35 0.51 0.58 -41.39%
P/EPS -1.59 -2.09 -2.33 7.53 10.29 17.80 36.58 -
EY -62.77 -47.84 -42.88 13.28 9.71 5.62 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 1.10 -
P/NAPS 0.26 0.35 0.35 0.29 0.39 0.57 0.61 -43.33%

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