[HUBLINE] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -9.67%
YoY- -45.3%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 557,614 473,859 416,496 401,662 387,192 393,519 408,205 23.08%
PBT 51,074 33,076 21,870 21,641 23,947 32,671 37,023 23.89%
Tax -5,855 -2,563 -103 -103 -103 -83 -83 1602.84%
NP 45,219 30,513 21,767 21,538 23,844 32,588 36,940 14.41%
-
NP to SH 35,763 26,315 21,767 21,538 23,844 32,588 36,940 -2.13%
-
Tax Rate 11.46% 7.75% 0.47% 0.48% 0.43% 0.25% 0.22% -
Total Cost 512,395 443,346 394,729 380,124 363,348 360,931 371,265 23.93%
-
Net Worth 548,480 310,372 309,615 309,376 310,219 367,733 361,566 31.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,644 4,644 4,644 - - - - -
Div Payout % 12.99% 17.65% 21.34% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 548,480 310,372 309,615 309,376 310,219 367,733 361,566 31.98%
NOSH 1,482,380 155,186 154,807 154,688 155,109 155,162 155,178 349.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.11% 6.44% 5.23% 5.36% 6.16% 8.28% 9.05% -
ROE 6.52% 8.48% 7.03% 6.96% 7.69% 8.86% 10.22% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.62 305.35 269.04 259.66 249.62 253.62 263.06 -72.62%
EPS 2.41 16.96 14.06 13.92 15.37 21.00 23.80 -78.24%
DPS 0.31 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 2.00 2.00 2.00 2.00 2.37 2.33 -70.64%
Adjusted Per Share Value based on latest NOSH - 154,688
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.00 11.05 9.71 9.36 9.03 9.17 9.52 23.06%
EPS 0.83 0.61 0.51 0.50 0.56 0.76 0.86 -2.33%
DPS 0.11 0.11 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.0723 0.0722 0.0721 0.0723 0.0857 0.0843 32.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.63 0.44 0.33 0.23 0.24 0.24 -
P/RPS 1.86 0.21 0.16 0.13 0.09 0.09 0.09 651.70%
P/EPS 29.02 3.72 3.13 2.37 1.50 1.14 1.01 836.18%
EY 3.45 26.92 31.96 42.19 66.84 87.51 99.19 -89.32%
DY 0.45 4.76 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.32 0.22 0.17 0.12 0.10 0.10 608.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 28/08/06 30/05/06 -
Price 0.57 0.58 0.60 0.47 0.23 0.24 0.24 -
P/RPS 1.52 0.19 0.22 0.18 0.09 0.09 0.09 557.13%
P/EPS 23.63 3.42 4.27 3.38 1.50 1.14 1.01 716.44%
EY 4.23 29.24 23.43 29.62 66.84 87.51 99.19 -87.77%
DY 0.55 5.17 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.29 0.30 0.24 0.12 0.10 0.10 517.95%

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