[HUBLINE] YoY Cumulative Quarter Result on 30-Jun-2005 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 43.52%
YoY- 78.04%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 574,090 372,386 285,720 306,405 276,660 254,679 269,211 13.43%
PBT 51,199 32,657 23,528 36,461 22,385 15,227 16,048 21.31%
Tax -3,563 -2,460 0 0 -1,906 -3,664 -2,989 2.96%
NP 47,636 30,197 23,528 36,461 20,479 11,563 13,059 24.04%
-
NP to SH 34,559 25,999 23,528 36,461 20,479 11,563 13,059 17.59%
-
Tax Rate 6.96% 7.53% 0.00% 0.00% 8.51% 24.06% 18.63% -
Total Cost 526,454 342,189 262,192 269,944 256,181 243,116 256,152 12.74%
-
Net Worth 440,457 387,350 366,851 255,735 181,560 150,878 130,346 22.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 440,457 387,350 366,851 255,735 181,560 150,878 130,346 22.47%
NOSH 1,129,379 154,940 154,789 149,552 133,500 130,067 121,819 44.89%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.30% 8.11% 8.23% 11.90% 7.40% 4.54% 4.85% -
ROE 7.85% 6.71% 6.41% 14.26% 11.28% 7.66% 10.02% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.83 240.34 184.59 204.88 207.23 195.81 220.99 -21.70%
EPS 3.06 16.78 15.20 24.38 15.34 8.89 10.72 -18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 2.50 2.37 1.71 1.36 1.16 1.07 -15.46%
Adjusted Per Share Value based on latest NOSH - 155,485
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.38 8.68 6.66 7.14 6.45 5.94 6.28 13.42%
EPS 0.81 0.61 0.55 0.85 0.48 0.27 0.30 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0903 0.0855 0.0596 0.0423 0.0352 0.0304 22.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.63 0.24 0.45 0.48 0.31 0.31 -
P/RPS 0.73 0.26 0.13 0.22 0.23 0.16 0.14 31.65%
P/EPS 12.09 3.75 1.58 1.85 3.13 3.49 2.89 26.90%
EY 8.27 26.63 63.33 54.18 31.96 28.68 34.58 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.25 0.10 0.26 0.35 0.27 0.29 21.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 28/08/06 26/08/05 21/09/04 28/08/03 29/08/02 -
Price 0.37 0.58 0.24 0.41 0.48 0.34 0.30 -
P/RPS 0.73 0.24 0.13 0.20 0.23 0.17 0.14 31.65%
P/EPS 12.09 3.46 1.58 1.68 3.13 3.82 2.80 27.57%
EY 8.27 28.93 63.33 59.46 31.96 26.15 35.73 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.23 0.10 0.24 0.35 0.29 0.28 22.55%

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