[HUBLINE] YoY Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 37.56%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 634,443 572,096 800,558 557,613 387,192 414,204 383,301 8.75%
PBT 8,854 1,354 40,267 51,073 23,948 45,604 29,188 -18.02%
Tax 96 -430 -5,332 -5,854 -103 -83 -1,722 -
NP 8,950 924 34,935 45,219 23,845 45,521 27,466 -17.03%
-
NP to SH 8,950 924 21,857 35,763 23,845 45,521 27,466 -17.03%
-
Tax Rate -1.08% 31.76% 13.24% 11.46% 0.43% 0.18% 5.90% -
Total Cost 625,493 571,172 765,623 512,394 363,347 368,683 355,835 9.85%
-
Net Worth 563,439 501,599 440,307 439,100 74,405 336,838 189,744 19.87%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 563,439 501,599 440,307 439,100 74,405 336,838 189,744 19.87%
NOSH 1,817,547 1,319,999 1,158,702 1,186,759 155,011 151,048 135,532 54.10%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.41% 0.16% 4.36% 8.11% 6.16% 10.99% 7.17% -
ROE 1.59% 0.18% 4.96% 8.14% 32.05% 13.51% 14.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.91 43.34 69.09 46.99 249.78 274.22 282.81 -29.42%
EPS 0.50 0.07 1.90 3.30 3.08 30.14 20.27 -46.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.38 0.38 0.37 0.48 2.23 1.40 -22.21%
Adjusted Per Share Value based on latest NOSH - 1,482,380
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.06 12.68 17.75 12.36 8.58 9.18 8.50 8.74%
EPS 0.20 0.02 0.48 0.79 0.53 1.01 0.61 -16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.1112 0.0976 0.0973 0.0165 0.0747 0.0421 19.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.31 0.34 0.70 0.23 0.40 0.48 -
P/RPS 0.49 0.72 0.49 1.49 0.09 0.15 0.17 19.28%
P/EPS 34.52 442.86 18.02 23.23 1.50 1.33 2.37 56.24%
EY 2.90 0.23 5.55 4.31 66.88 75.34 42.22 -35.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.89 1.89 0.48 0.18 0.34 8.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 29/11/05 26/11/04 -
Price 0.19 0.20 0.22 0.57 0.23 0.37 0.51 -
P/RPS 0.54 0.46 0.32 1.21 0.09 0.13 0.18 20.08%
P/EPS 38.58 285.71 11.66 18.91 1.50 1.23 2.52 57.54%
EY 2.59 0.35 8.57 5.29 66.88 81.45 39.74 -36.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.58 1.54 0.48 0.17 0.36 9.18%

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