[HUBLINE] QoQ TTM Result on 31-Dec-2008 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -40.47%
YoY- -66.4%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 572,866 651,749 714,508 771,864 800,558 759,317 708,485 -13.19%
PBT 1,585 -17,862 -10,022 23,980 40,267 69,616 73,408 -92.22%
Tax -652 -2,452 -3,882 -3,872 -5,333 -6,958 -7,855 -80.94%
NP 933 -20,314 -13,904 20,108 34,934 62,658 65,553 -94.11%
-
NP to SH 933 -20,314 -13,904 13,012 21,857 44,323 43,020 -92.20%
-
Tax Rate 41.14% - - 16.15% 13.24% 9.99% 10.70% -
Total Cost 571,933 672,063 728,412 751,756 765,624 696,659 642,932 -7.49%
-
Net Worth 470,098 476,473 460,950 445,142 471,483 475,345 422,157 7.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,247 3,247 3,247 3,247 -
Div Payout % - - - 24.96% 14.86% 7.33% 7.55% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 470,098 476,473 460,950 445,142 471,483 475,345 422,157 7.42%
NOSH 1,237,101 1,253,877 1,245,812 1,171,428 1,240,746 1,218,834 1,082,456 9.30%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.16% -3.12% -1.95% 2.61% 4.36% 8.25% 9.25% -
ROE 0.20% -4.26% -3.02% 2.92% 4.64% 9.32% 10.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.31 51.98 57.35 65.89 64.52 62.30 65.45 -20.57%
EPS 0.08 -1.62 -1.12 1.11 1.76 3.64 3.97 -92.57%
DPS 0.00 0.00 0.00 0.28 0.26 0.27 0.30 -
NAPS 0.38 0.38 0.37 0.38 0.38 0.39 0.39 -1.71%
Adjusted Per Share Value based on latest NOSH - 1,171,428
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.70 14.45 15.84 17.11 17.75 16.83 15.70 -13.17%
EPS 0.02 -0.45 -0.31 0.29 0.48 0.98 0.95 -92.35%
DPS 0.00 0.00 0.00 0.07 0.07 0.07 0.07 -
NAPS 0.1042 0.1056 0.1022 0.0987 0.1045 0.1054 0.0936 7.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.29 0.19 0.20 0.34 0.37 0.42 -
P/RPS 0.67 0.56 0.33 0.30 0.53 0.59 0.64 3.09%
P/EPS 411.04 -17.90 -17.02 18.01 19.30 10.17 10.57 1045.26%
EY 0.24 -5.59 -5.87 5.55 5.18 9.83 9.46 -91.34%
DY 0.00 0.00 0.00 1.39 0.77 0.72 0.71 -
P/NAPS 0.82 0.76 0.51 0.53 0.89 0.95 1.08 -16.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.20 0.29 0.29 0.20 0.22 0.37 0.47 -
P/RPS 0.43 0.56 0.51 0.30 0.34 0.59 0.72 -29.05%
P/EPS 265.19 -17.90 -25.98 18.01 12.49 10.17 11.83 693.52%
EY 0.38 -5.59 -3.85 5.55 8.01 9.83 8.46 -87.34%
DY 0.00 0.00 0.00 1.39 1.19 0.72 0.64 -
P/NAPS 0.53 0.76 0.78 0.53 0.58 0.95 1.21 -42.29%

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