[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 321.85%
YoY- 574.7%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 370,664 430,760 460,392 608,948 550,928 604,984 719,760 -10.46%
PBT 12,836 3,668 10,792 -37,992 6,472 4,676 69,824 -24.57%
Tax -880 1,456 -1,288 75,748 -876 -1,396 -7,240 -29.59%
NP 11,956 5,124 9,504 37,756 5,596 3,280 62,584 -24.09%
-
NP to SH 11,956 5,124 9,504 37,756 5,596 3,280 38,660 -17.75%
-
Tax Rate 6.86% -39.69% 11.93% - 13.54% 29.85% 10.37% -
Total Cost 358,708 425,636 450,888 571,192 545,332 601,704 657,176 -9.58%
-
Net Worth 464,955 640,500 475,199 555,235 497,422 445,142 412,662 2.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 130,314 -
Div Payout % - - - - - - 337.08% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 464,955 640,500 475,199 555,235 497,422 445,142 412,662 2.00%
NOSH 3,321,110 3,202,500 1,827,692 1,850,784 1,554,444 1,171,428 1,085,955 20.45%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.23% 1.19% 2.06% 6.20% 1.02% 0.54% 8.70% -
ROE 2.57% 0.80% 2.00% 6.80% 1.13% 0.74% 9.37% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.16 13.45 25.19 32.90 35.44 51.64 66.28 -25.66%
EPS 0.36 0.16 0.52 2.04 0.36 0.28 3.56 -31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 0.14 0.20 0.26 0.30 0.32 0.38 0.38 -15.31%
Adjusted Per Share Value based on latest NOSH - 1,850,784
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.22 9.55 10.21 13.50 12.21 13.41 15.95 -10.45%
EPS 0.27 0.11 0.21 0.84 0.12 0.07 0.86 -17.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.89 -
NAPS 0.1031 0.142 0.1053 0.1231 0.1103 0.0987 0.0915 2.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.055 0.06 0.09 0.22 0.21 0.20 0.58 -
P/RPS 0.49 0.45 0.36 0.67 0.59 0.39 0.88 -9.28%
P/EPS 15.28 37.50 17.31 10.78 58.33 71.43 16.29 -1.06%
EY 6.55 2.67 5.78 9.27 1.71 1.40 6.14 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.69 -
P/NAPS 0.39 0.30 0.35 0.73 0.66 0.53 1.53 -20.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.05 0.06 0.09 0.17 0.20 0.20 0.43 -
P/RPS 0.45 0.45 0.36 0.52 0.56 0.39 0.65 -5.93%
P/EPS 13.89 37.50 17.31 8.33 55.56 71.43 12.08 2.35%
EY 7.20 2.67 5.78 12.00 1.80 1.40 8.28 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.91 -
P/NAPS 0.36 0.30 0.35 0.57 0.63 0.53 1.13 -17.34%

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