[HUBLINE] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -5.03%
YoY- 68.1%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 438,354 380,948 392,948 357,550 332,708 341,966 244,594 10.20%
PBT 29,496 33,650 50,810 29,434 19,806 21,814 18,066 8.50%
Tax 0 0 0 -4,196 -4,792 -3,520 -5,098 -
NP 29,496 33,650 50,810 25,238 15,014 18,294 12,968 14.67%
-
NP to SH 29,496 33,650 50,810 25,238 15,014 18,294 12,968 14.67%
-
Tax Rate 0.00% 0.00% 0.00% 14.26% 24.19% 16.14% 28.22% -
Total Cost 408,858 347,298 342,138 332,312 317,694 323,672 231,626 9.92%
-
Net Worth 380,693 361,311 240,277 182,317 146,763 123,543 53,376 38.72%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 380,693 361,311 240,277 182,317 146,763 123,543 53,376 38.72%
NOSH 154,753 155,069 146,510 130,227 129,878 118,792 60,654 16.88%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.73% 8.83% 12.93% 7.06% 4.51% 5.35% 5.30% -
ROE 7.75% 9.31% 21.15% 13.84% 10.23% 14.81% 24.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 283.26 245.66 268.20 274.56 256.17 287.87 403.26 -5.71%
EPS 19.06 21.70 34.68 19.38 11.56 15.40 21.38 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.33 1.64 1.40 1.13 1.04 0.88 18.67%
Adjusted Per Share Value based on latest NOSH - 130,152
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.22 8.88 9.16 8.33 7.76 7.97 5.70 10.21%
EPS 0.69 0.78 1.18 0.59 0.35 0.43 0.30 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0887 0.0842 0.056 0.0425 0.0342 0.0288 0.0124 38.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.44 0.24 0.45 0.68 0.29 0.34 0.28 -
P/RPS 0.16 0.10 0.17 0.25 0.11 0.12 0.07 14.76%
P/EPS 2.31 1.11 1.30 3.51 2.51 2.21 1.31 9.91%
EY 43.32 90.42 77.07 28.50 39.86 45.29 76.36 -9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.10 0.27 0.49 0.26 0.33 0.32 -9.13%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 13/06/07 30/05/06 27/05/05 21/05/04 30/05/03 24/05/02 19/07/01 -
Price 0.60 0.24 0.45 0.45 0.32 0.32 0.24 -
P/RPS 0.21 0.10 0.17 0.16 0.12 0.11 0.06 23.20%
P/EPS 3.15 1.11 1.30 2.32 2.77 2.08 1.12 18.79%
EY 31.77 90.42 77.07 43.07 36.13 48.13 89.08 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.10 0.27 0.32 0.28 0.31 0.27 -1.94%

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