[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 505.63%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 430,760 460,392 608,948 550,928 604,984 719,760 443,744 -0.49%
PBT 3,668 10,792 -37,992 6,472 4,676 69,824 26,792 -28.18%
Tax 1,456 -1,288 75,748 -876 -1,396 -7,240 0 -
NP 5,124 9,504 37,756 5,596 3,280 62,584 26,792 -24.07%
-
NP to SH 5,124 9,504 37,756 5,596 3,280 38,660 26,792 -24.07%
-
Tax Rate -39.69% 11.93% - 13.54% 29.85% 10.37% 0.00% -
Total Cost 425,636 450,888 571,192 545,332 601,704 657,176 416,952 0.34%
-
Net Worth 640,500 475,199 555,235 497,422 445,142 412,662 372,798 9.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 130,314 - -
Div Payout % - - - - - 337.08% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 640,500 475,199 555,235 497,422 445,142 412,662 372,798 9.43%
NOSH 3,202,500 1,827,692 1,850,784 1,554,444 1,171,428 1,085,955 154,688 65.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.19% 2.06% 6.20% 1.02% 0.54% 8.70% 6.04% -
ROE 0.80% 2.00% 6.80% 1.13% 0.74% 9.37% 7.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.45 25.19 32.90 35.44 51.64 66.28 286.86 -39.92%
EPS 0.16 0.52 2.04 0.36 0.28 3.56 17.32 -54.16%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 0.20 0.26 0.30 0.32 0.38 0.38 2.41 -33.93%
Adjusted Per Share Value based on latest NOSH - 1,554,444
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.04 10.73 14.19 12.84 14.10 16.78 10.34 -0.48%
EPS 0.12 0.22 0.88 0.13 0.08 0.90 0.62 -23.92%
DPS 0.00 0.00 0.00 0.00 0.00 3.04 0.00 -
NAPS 0.1493 0.1108 0.1294 0.1159 0.1038 0.0962 0.0869 9.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.09 0.22 0.21 0.20 0.58 0.33 -
P/RPS 0.45 0.36 0.67 0.59 0.39 0.88 0.12 24.61%
P/EPS 37.50 17.31 10.78 58.33 71.43 16.29 1.91 64.17%
EY 2.67 5.78 9.27 1.71 1.40 6.14 52.48 -39.10%
DY 0.00 0.00 0.00 0.00 0.00 20.69 0.00 -
P/NAPS 0.30 0.35 0.73 0.66 0.53 1.53 0.14 13.53%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.06 0.09 0.17 0.20 0.20 0.43 0.47 -
P/RPS 0.45 0.36 0.52 0.56 0.39 0.65 0.16 18.79%
P/EPS 37.50 17.31 8.33 55.56 71.43 12.08 2.71 54.88%
EY 2.67 5.78 12.00 1.80 1.40 8.28 36.85 -35.40%
DY 0.00 0.00 0.00 0.00 0.00 27.91 0.00 -
P/NAPS 0.30 0.35 0.57 0.63 0.53 1.13 0.20 6.98%

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