[HUBLINE] YoY Annual (Unaudited) Result on 30-Sep-2004 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
YoY- 82.85%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 557,613 387,192 414,204 383,301 341,916 360,895 313,441 10.07%
PBT 51,073 23,948 45,604 29,188 19,731 21,185 19,443 17.45%
Tax -5,854 -103 -83 -1,722 -4,710 -6,464 -3,504 8.92%
NP 45,219 23,845 45,521 27,466 15,021 14,721 15,939 18.97%
-
NP to SH 35,763 23,845 45,521 27,466 15,021 14,721 15,939 14.41%
-
Tax Rate 11.46% 0.43% 0.18% 5.90% 23.87% 30.51% 18.02% -
Total Cost 512,394 363,347 368,683 355,835 326,895 346,174 297,502 9.47%
-
Net Worth 439,100 74,405 336,838 189,744 171,714 134,726 85,578 31.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 439,100 74,405 336,838 189,744 171,714 134,726 85,578 31.31%
NOSH 1,186,759 155,011 151,048 135,532 130,086 123,602 89,144 53.91%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.11% 6.16% 10.99% 7.17% 4.39% 4.08% 5.09% -
ROE 8.14% 32.05% 13.51% 14.48% 8.75% 10.93% 18.62% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.99 249.78 274.22 282.81 262.84 291.98 351.61 -28.48%
EPS 3.30 3.08 30.14 20.27 11.55 11.91 17.88 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.48 2.23 1.40 1.32 1.09 0.96 -14.68%
Adjusted Per Share Value based on latest NOSH - 141,442
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.00 9.03 9.66 8.93 7.97 8.41 7.31 10.06%
EPS 0.83 0.56 1.06 0.64 0.35 0.34 0.37 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.0173 0.0785 0.0442 0.04 0.0314 0.0199 31.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.70 0.23 0.40 0.48 0.43 0.28 0.21 -
P/RPS 1.49 0.09 0.15 0.17 0.16 0.10 0.06 70.76%
P/EPS 23.23 1.50 1.33 2.37 3.72 2.35 1.17 64.51%
EY 4.31 66.88 75.34 42.22 26.85 42.54 85.14 -39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.48 0.18 0.34 0.33 0.26 0.22 43.08%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 29/11/05 26/11/04 27/11/03 28/11/02 30/11/01 -
Price 0.57 0.23 0.37 0.51 0.49 0.32 0.24 -
P/RPS 1.21 0.09 0.13 0.18 0.19 0.11 0.07 60.76%
P/EPS 18.91 1.50 1.23 2.52 4.24 2.69 1.34 55.42%
EY 5.29 66.88 81.45 39.74 23.57 37.22 74.50 -35.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.48 0.17 0.36 0.37 0.29 0.25 35.37%

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