[HUBLINE] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 11.89%
YoY- 105.45%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 414,434 414,205 413,047 400,999 388,670 383,300 363,896 9.03%
PBT 39,455 45,604 43,264 39,876 36,489 29,187 26,349 30.78%
Tax -83 -83 184 377 -515 -1,722 -2,952 -90.69%
NP 39,372 45,521 43,448 40,253 35,974 27,465 23,397 41.34%
-
NP to SH 39,372 45,521 43,448 40,253 35,974 27,465 23,397 41.34%
-
Tax Rate 0.21% 0.18% -0.43% -0.95% 1.41% 5.90% 11.20% -
Total Cost 375,062 368,684 369,599 360,746 352,696 355,835 340,499 6.63%
-
Net Worth 356,116 155,575 265,879 248,741 212,028 141,442 190,545 51.55%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 356,116 155,575 265,879 248,741 212,028 141,442 190,545 51.55%
NOSH 155,509 155,575 155,485 151,671 141,352 141,442 140,106 7.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.50% 10.99% 10.52% 10.04% 9.26% 7.17% 6.43% -
ROE 11.06% 29.26% 16.34% 16.18% 16.97% 19.42% 12.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 266.50 266.24 265.65 264.39 274.96 270.99 259.73 1.72%
EPS 25.32 29.26 27.94 26.54 25.45 19.42 16.70 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.00 1.71 1.64 1.50 1.00 1.36 41.40%
Adjusted Per Share Value based on latest NOSH - 151,671
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.19 9.18 9.16 8.89 8.62 8.50 8.07 9.02%
EPS 0.87 1.01 0.96 0.89 0.80 0.61 0.52 40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0345 0.0589 0.0551 0.047 0.0314 0.0422 51.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.40 0.45 0.45 0.47 0.48 0.48 -
P/RPS 0.13 0.15 0.17 0.17 0.17 0.18 0.18 -19.45%
P/EPS 1.38 1.37 1.61 1.70 1.85 2.47 2.87 -38.54%
EY 72.34 73.15 62.10 58.98 54.15 40.45 34.79 62.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.40 0.26 0.27 0.31 0.48 0.35 -43.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 -
Price 0.30 0.37 0.41 0.45 0.47 0.51 0.48 -
P/RPS 0.11 0.14 0.15 0.17 0.17 0.19 0.18 -27.92%
P/EPS 1.18 1.26 1.47 1.70 1.85 2.63 2.87 -44.61%
EY 84.39 79.08 68.15 58.98 54.15 38.07 34.79 80.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.37 0.24 0.27 0.31 0.51 0.35 -48.23%

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