[HUBLINE] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 109.1%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 499,063 569,928 634,443 572,096 800,558 557,613 387,192 4.31%
PBT 3,642 -89,901 8,854 1,354 40,267 51,073 23,948 -26.91%
Tax -1,258 18,268 96 -430 -5,332 -5,854 -103 51.69%
NP 2,384 -71,633 8,950 924 34,935 45,219 23,845 -31.84%
-
NP to SH 2,384 -71,633 8,950 924 21,857 35,763 23,845 -31.84%
-
Tax Rate 34.54% - -1.08% 31.76% 13.24% 11.46% 0.43% -
Total Cost 496,679 641,561 625,493 571,172 765,623 512,394 363,347 5.34%
-
Net Worth 528,161 481,927 563,439 501,599 440,307 439,100 74,405 38.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 528,161 481,927 563,439 501,599 440,307 439,100 74,405 38.58%
NOSH 1,956,153 1,853,565 1,817,547 1,319,999 1,158,702 1,186,759 155,011 52.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.48% -12.57% 1.41% 0.16% 4.36% 8.11% 6.16% -
ROE 0.45% -14.86% 1.59% 0.18% 4.96% 8.14% 32.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.51 30.75 34.91 43.34 69.09 46.99 249.78 -31.60%
EPS 0.12 -3.86 0.50 0.07 1.90 3.30 3.08 -41.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.31 0.38 0.38 0.37 0.48 -9.13%
Adjusted Per Share Value based on latest NOSH - 1,237,101
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.63 13.28 14.79 13.34 18.66 13.00 9.03 4.30%
EPS 0.06 -1.67 0.21 0.02 0.51 0.83 0.56 -31.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1231 0.1123 0.1313 0.1169 0.1026 0.1024 0.0173 38.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.09 0.17 0.31 0.34 0.70 0.23 -
P/RPS 0.24 0.29 0.49 0.72 0.49 1.49 0.09 17.74%
P/EPS 49.23 -2.33 34.52 442.86 18.02 23.23 1.50 78.83%
EY 2.03 -42.94 2.90 0.23 5.55 4.31 66.88 -44.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.55 0.82 0.89 1.89 0.48 -12.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.06 0.09 0.19 0.20 0.22 0.57 0.23 -
P/RPS 0.24 0.29 0.54 0.46 0.32 1.21 0.09 17.74%
P/EPS 49.23 -2.33 38.58 285.71 11.66 18.91 1.50 78.83%
EY 2.03 -42.94 2.59 0.35 8.57 5.29 66.88 -44.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.61 0.53 0.58 1.54 0.48 -12.18%

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