[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 120.68%
YoY- 128.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 719,760 443,744 385,864 384,948 363,468 354,988 345,884 12.98%
PBT 69,824 26,792 36,016 60,612 31,404 23,240 20,652 22.49%
Tax -7,240 0 0 0 -4,828 -5,648 -3,292 14.03%
NP 62,584 26,792 36,016 60,612 26,576 17,592 17,360 23.81%
-
NP to SH 38,660 26,792 36,016 60,612 26,576 17,592 17,360 14.26%
-
Tax Rate 10.37% 0.00% 0.00% 0.00% 15.37% 24.30% 15.94% -
Total Cost 657,176 416,952 349,848 324,336 336,892 337,396 328,524 12.24%
-
Net Worth 412,662 372,798 356,116 212,028 178,476 145,302 118,579 23.09%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 130,314 - - - - - - -
Div Payout % 337.08% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 412,662 372,798 356,116 212,028 178,476 145,302 118,579 23.09%
NOSH 1,085,955 154,688 155,509 141,352 130,274 129,734 118,579 44.61%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.70% 6.04% 9.33% 15.75% 7.31% 4.96% 5.02% -
ROE 9.37% 7.19% 10.11% 28.59% 14.89% 12.11% 14.64% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.28 286.86 248.13 272.33 279.00 273.63 291.69 -21.87%
EPS 3.56 17.32 23.16 42.88 20.40 13.56 14.64 -20.98%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 2.41 2.29 1.50 1.37 1.12 1.00 -14.88%
Adjusted Per Share Value based on latest NOSH - 141,352
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.78 10.34 8.99 8.97 8.47 8.27 8.06 12.99%
EPS 0.90 0.62 0.84 1.41 0.62 0.41 0.40 14.46%
DPS 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0869 0.083 0.0494 0.0416 0.0339 0.0276 23.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.58 0.33 0.35 0.47 0.49 0.30 0.30 -
P/RPS 0.88 0.12 0.14 0.17 0.18 0.11 0.10 43.66%
P/EPS 16.29 1.91 1.51 1.10 2.40 2.21 2.05 41.24%
EY 6.14 52.48 66.17 91.23 41.63 45.20 48.80 -29.20%
DY 20.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.14 0.15 0.31 0.36 0.27 0.30 31.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 24/02/04 14/04/03 28/02/02 -
Price 0.43 0.47 0.30 0.47 0.64 0.29 0.34 -
P/RPS 0.65 0.16 0.12 0.17 0.23 0.11 0.12 32.50%
P/EPS 12.08 2.71 1.30 1.10 3.14 2.14 2.32 31.63%
EY 8.28 36.85 77.20 91.23 31.88 46.76 43.06 -24.01%
DY 27.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.20 0.13 0.31 0.47 0.26 0.34 22.15%

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