[HUBLINE] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 51.41%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 107,690 115,098 152,237 137,732 151,246 179,940 110,936 -0.49%
PBT 917 2,698 -9,498 1,618 1,169 17,456 6,698 -28.18%
Tax 364 -322 18,937 -219 -349 -1,810 0 -
NP 1,281 2,376 9,439 1,399 820 15,646 6,698 -24.07%
-
NP to SH 1,281 2,376 9,439 1,399 820 9,665 6,698 -24.07%
-
Tax Rate -39.69% 11.93% - 13.54% 29.85% 10.37% 0.00% -
Total Cost 106,409 112,722 142,798 136,333 150,426 164,294 104,238 0.34%
-
Net Worth 640,500 475,199 555,235 497,422 445,142 412,662 372,798 9.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 32,578 - -
Div Payout % - - - - - 337.08% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 640,500 475,199 555,235 497,422 445,142 412,662 372,798 9.43%
NOSH 3,202,500 1,827,692 1,850,784 1,554,444 1,171,428 1,085,955 154,688 65.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.19% 2.06% 6.20% 1.02% 0.54% 8.70% 6.04% -
ROE 0.20% 0.50% 1.70% 0.28% 0.18% 2.34% 1.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.36 6.30 8.23 8.86 12.91 16.57 71.72 -39.93%
EPS 0.04 0.13 0.51 0.09 0.07 0.89 4.33 -54.16%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.20 0.26 0.30 0.32 0.38 0.38 2.41 -33.93%
Adjusted Per Share Value based on latest NOSH - 1,554,444
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.39 2.55 3.37 3.05 3.35 3.99 2.46 -0.47%
EPS 0.03 0.05 0.21 0.03 0.02 0.21 0.15 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 0.142 0.1053 0.1231 0.1103 0.0987 0.0915 0.0826 9.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.09 0.22 0.21 0.20 0.58 0.33 -
P/RPS 1.78 1.43 2.67 2.37 1.55 3.50 0.46 25.27%
P/EPS 150.00 69.23 43.14 233.33 285.71 65.17 7.62 64.24%
EY 0.67 1.44 2.32 0.43 0.35 1.53 13.12 -39.06%
DY 0.00 0.00 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.30 0.35 0.73 0.66 0.53 1.53 0.14 13.53%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.06 0.09 0.17 0.20 0.20 0.43 0.47 -
P/RPS 1.78 1.43 2.07 2.26 1.55 2.60 0.66 17.96%
P/EPS 150.00 69.23 33.33 222.22 285.71 48.31 10.85 54.85%
EY 0.67 1.44 3.00 0.45 0.35 2.07 9.21 -35.36%
DY 0.00 0.00 0.00 0.00 0.00 6.98 0.00 -
P/NAPS 0.30 0.35 0.57 0.63 0.53 1.13 0.20 6.98%

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