[HUBLINE] YoY Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
13-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 10.09%
YoY- -12.34%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 573,150 569,198 741,298 438,354 380,948 392,948 357,550 8.17%
PBT 6,706 -26,414 74,164 29,496 33,650 50,810 29,434 -21.83%
Tax -1,590 -1,098 -4,000 0 0 0 -4,196 -14.92%
NP 5,116 -27,512 70,164 29,496 33,650 50,810 25,238 -23.34%
-
NP to SH 5,116 -27,512 44,010 29,496 33,650 50,810 25,238 -23.34%
-
Tax Rate 23.71% - 5.39% 0.00% 0.00% 0.00% 14.26% -
Total Cost 568,034 596,710 671,134 408,858 347,298 342,138 332,312 9.34%
-
Net Worth 545,706 458,533 422,756 380,693 361,311 240,277 182,317 20.03%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,821 - 6,503 - - - - -
Div Payout % 133.33% - 14.78% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 545,706 458,533 422,756 380,693 361,311 240,277 182,317 20.03%
NOSH 1,705,333 1,239,279 1,083,990 154,753 155,069 146,510 130,227 53.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.89% -4.83% 9.47% 6.73% 8.83% 12.93% 7.06% -
ROE 0.94% -6.00% 10.41% 7.75% 9.31% 21.15% 13.84% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.61 45.93 68.39 283.26 245.66 268.20 274.56 -29.52%
EPS 0.30 -2.22 4.06 19.06 21.70 34.68 19.38 -50.06%
DPS 0.40 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.37 0.39 2.46 2.33 1.64 1.40 -21.79%
Adjusted Per Share Value based on latest NOSH - 154,807
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.36 13.27 17.28 10.22 8.88 9.16 8.33 8.18%
EPS 0.12 -0.64 1.03 0.69 0.78 1.18 0.59 -23.30%
DPS 0.16 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.1272 0.1069 0.0985 0.0887 0.0842 0.056 0.0425 20.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.19 0.19 0.42 0.44 0.24 0.45 0.68 -
P/RPS 0.57 0.41 0.61 0.16 0.10 0.17 0.25 14.71%
P/EPS 63.33 -8.56 10.34 2.31 1.11 1.30 3.51 61.91%
EY 1.58 -11.68 9.67 43.32 90.42 77.07 28.50 -38.23%
DY 2.11 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 1.08 0.18 0.10 0.27 0.49 3.14%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 29/05/08 13/06/07 30/05/06 27/05/05 21/05/04 -
Price 0.17 0.29 0.47 0.60 0.24 0.45 0.45 -
P/RPS 0.51 0.63 0.69 0.21 0.10 0.17 0.16 21.30%
P/EPS 56.67 -13.06 11.58 3.15 1.11 1.30 2.32 70.29%
EY 1.76 -7.66 8.64 31.77 90.42 77.07 43.07 -41.29%
DY 2.35 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.78 1.21 0.24 0.10 0.27 0.32 8.76%

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