[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 167.0%
YoY- -73.63%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 302,540 273,248 137,508 143,468 111,928 100,900 97,584 20.74%
PBT 24,820 40,676 59,896 2,888 356 3,112 -31,848 -
Tax -10,304 -15,548 -4,720 -2,332 1,176 2,996 104 -
NP 14,516 25,128 55,176 556 1,532 6,108 -31,744 -
-
NP to SH 10,724 15,504 53,824 404 1,532 6,108 -31,744 -
-
Tax Rate 41.51% 38.22% 7.88% 80.75% -330.34% -96.27% - -
Total Cost 288,024 248,120 82,332 142,912 110,396 94,792 129,328 14.26%
-
Net Worth 171,571 171,571 155,973 190,917 128,888 117,273 52,906 21.65%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 171,571 171,571 155,973 190,917 128,888 117,273 52,906 21.65%
NOSH 4,289,965 4,289,965 3,900,030 3,819,030 3,780,030 2,148,037 13,226,666 -17.10%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.80% 9.20% 40.13% 0.39% 1.37% 6.05% -32.53% -
ROE 6.25% 9.04% 34.51% 0.21% 1.19% 5.21% -60.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.05 6.37 3.53 3.76 4.34 5.16 0.74 45.57%
EPS 0.24 0.36 1.36 0.00 0.04 0.32 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.05 0.05 0.06 0.004 46.75%
Adjusted Per Share Value based on latest NOSH - 3,819,030
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.05 6.37 3.21 3.34 2.61 2.35 2.27 20.77%
EPS 0.25 0.36 1.25 0.01 0.04 0.14 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.0364 0.0445 0.03 0.0273 0.0123 21.70%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.04 0.04 0.05 0.05 0.045 0.12 0.01 -
P/RPS 0.57 0.63 1.42 1.33 1.04 2.32 1.36 -13.48%
P/EPS 16.00 11.07 3.62 472.57 75.72 38.40 -4.17 -
EY 6.25 9.04 27.61 0.21 1.32 2.60 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.25 1.00 0.90 2.00 2.50 -14.15%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 22/02/21 27/02/20 21/02/19 26/02/18 28/02/17 -
Price 0.04 0.04 0.05 0.045 0.06 0.12 0.115 -
P/RPS 0.57 0.63 1.42 1.20 1.38 2.32 15.59 -42.37%
P/EPS 16.00 11.07 3.62 425.31 100.96 38.40 -47.92 -
EY 6.25 9.04 27.61 0.24 0.99 2.60 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.25 0.90 1.20 2.00 28.75 -42.85%

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