[HUBLINE] QoQ TTM Result on 31-Mar-2006 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -6.18%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 401,662 387,192 393,519 408,205 414,434 414,205 413,047 -1.84%
PBT 21,641 23,947 32,671 37,023 39,455 45,604 43,264 -36.90%
Tax -103 -103 -83 -83 -83 -83 184 -
NP 21,538 23,844 32,588 36,940 39,372 45,521 43,448 -37.28%
-
NP to SH 21,538 23,844 32,588 36,940 39,372 45,521 43,448 -37.28%
-
Tax Rate 0.48% 0.43% 0.25% 0.22% 0.21% 0.18% -0.43% -
Total Cost 380,124 363,348 360,931 371,265 375,062 368,684 369,599 1.88%
-
Net Worth 309,376 310,219 367,733 361,566 356,116 155,575 265,879 10.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 309,376 310,219 367,733 361,566 356,116 155,575 265,879 10.59%
NOSH 154,688 155,109 155,162 155,178 155,509 155,575 155,485 -0.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.36% 6.16% 8.28% 9.05% 9.50% 10.99% 10.52% -
ROE 6.96% 7.69% 8.86% 10.22% 11.06% 29.26% 16.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 259.66 249.62 253.62 263.06 266.50 266.24 265.65 -1.50%
EPS 13.92 15.37 21.00 23.80 25.32 29.26 27.94 -37.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.37 2.33 2.29 1.00 1.71 10.97%
Adjusted Per Share Value based on latest NOSH - 155,178
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.90 8.58 8.72 9.05 9.19 9.18 9.16 -1.89%
EPS 0.48 0.53 0.72 0.82 0.87 1.01 0.96 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0688 0.0815 0.0801 0.0789 0.0345 0.0589 10.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.33 0.23 0.24 0.24 0.35 0.40 0.45 -
P/RPS 0.13 0.09 0.09 0.09 0.13 0.15 0.17 -16.33%
P/EPS 2.37 1.50 1.14 1.01 1.38 1.37 1.61 29.31%
EY 42.19 66.84 87.51 99.19 72.34 73.15 62.10 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.10 0.10 0.15 0.40 0.26 -24.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 28/08/06 30/05/06 28/02/06 29/11/05 26/08/05 -
Price 0.47 0.23 0.24 0.24 0.30 0.37 0.41 -
P/RPS 0.18 0.09 0.09 0.09 0.11 0.14 0.15 12.88%
P/EPS 3.38 1.50 1.14 1.01 1.18 1.26 1.47 73.94%
EY 29.62 66.84 87.51 99.19 84.39 79.08 68.15 -42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.12 0.10 0.10 0.13 0.37 0.24 0.00%

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