[HUBLINE] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 8.3%
YoY- 79.82%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 800,558 759,317 708,485 626,618 557,614 473,859 416,496 54.40%
PBT 40,267 69,616 73,408 61,832 51,074 33,076 21,870 50.05%
Tax -5,333 -6,958 -7,855 -7,665 -5,855 -2,563 -103 1279.22%
NP 34,934 62,658 65,553 54,167 45,219 30,513 21,767 36.95%
-
NP to SH 21,857 44,323 43,020 38,730 35,763 26,315 21,767 0.27%
-
Tax Rate 13.24% 9.99% 10.70% 12.40% 11.46% 7.75% 0.47% -
Total Cost 765,624 696,659 642,932 572,451 512,395 443,346 394,729 55.34%
-
Net Worth 471,483 475,345 422,157 412,662 548,480 310,372 309,615 32.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,247 3,247 3,247 4,644 4,644 4,644 4,644 -21.17%
Div Payout % 14.86% 7.33% 7.55% 11.99% 12.99% 17.65% 21.34% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 471,483 475,345 422,157 412,662 548,480 310,372 309,615 32.26%
NOSH 1,240,746 1,218,834 1,082,456 1,085,955 1,482,380 155,186 154,807 298.97%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.36% 8.25% 9.25% 8.64% 8.11% 6.44% 5.23% -
ROE 4.64% 9.32% 10.19% 9.39% 6.52% 8.48% 7.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.52 62.30 65.45 57.70 37.62 305.35 269.04 -61.29%
EPS 1.76 3.64 3.97 3.57 2.41 16.96 14.06 -74.88%
DPS 0.26 0.27 0.30 0.43 0.31 3.00 3.00 -80.32%
NAPS 0.38 0.39 0.39 0.38 0.37 2.00 2.00 -66.85%
Adjusted Per Share Value based on latest NOSH - 1,085,955
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.75 16.83 15.70 13.89 12.36 10.50 9.23 54.45%
EPS 0.48 0.98 0.95 0.86 0.79 0.58 0.48 0.00%
DPS 0.07 0.07 0.07 0.10 0.10 0.10 0.10 -21.11%
NAPS 0.1045 0.1054 0.0936 0.0915 0.1216 0.0688 0.0686 32.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.37 0.42 0.58 0.70 0.63 0.44 -
P/RPS 0.53 0.59 0.64 1.01 1.86 0.21 0.16 121.72%
P/EPS 19.30 10.17 10.57 16.26 29.02 3.72 3.13 235.14%
EY 5.18 9.83 9.46 6.15 3.45 26.92 31.96 -70.17%
DY 0.77 0.72 0.71 0.74 0.45 4.76 6.82 -76.54%
P/NAPS 0.89 0.95 1.08 1.53 1.89 0.32 0.22 153.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 13/06/07 -
Price 0.22 0.37 0.47 0.43 0.57 0.58 0.60 -
P/RPS 0.34 0.59 0.72 0.75 1.52 0.19 0.22 33.56%
P/EPS 12.49 10.17 11.83 12.06 23.63 3.42 4.27 104.13%
EY 8.01 9.83 8.46 8.29 4.23 29.24 23.43 -51.01%
DY 1.19 0.72 0.64 0.99 0.55 5.17 5.00 -61.49%
P/NAPS 0.58 0.95 1.21 1.13 1.54 0.29 0.30 55.00%

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