[HUBLINE] YoY TTM 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- 35.9%
YoY- 49.99%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 603,357 572,866 800,558 557,614 387,192 414,205 383,300 7.85%
PBT 10,106 1,585 40,267 51,074 23,947 45,604 29,187 -16.19%
Tax -473 -652 -5,333 -5,855 -103 -83 -1,722 -19.36%
NP 9,633 933 34,934 45,219 23,844 45,521 27,465 -16.01%
-
NP to SH 9,633 933 21,857 35,763 23,844 45,521 27,465 -16.01%
-
Tax Rate 4.68% 41.14% 13.24% 11.46% 0.43% 0.18% 5.90% -
Total Cost 593,724 571,933 765,624 512,395 363,348 368,684 355,835 8.90%
-
Net Worth 574,992 470,098 471,483 548,480 310,219 155,575 141,442 26.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,863 - 3,247 4,644 - - - -
Div Payout % 40.11% - 14.86% 12.99% - - - -
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 574,992 470,098 471,483 548,480 310,219 155,575 141,442 26.31%
NOSH 1,854,814 1,237,101 1,240,746 1,482,380 155,109 155,575 141,442 53.53%
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 1.60% 0.16% 4.36% 8.11% 6.16% 10.99% 7.17% -
ROE 1.68% 0.20% 4.64% 6.52% 7.69% 29.26% 19.42% -
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 32.53 46.31 64.52 37.62 249.62 266.24 270.99 -29.75%
EPS 0.52 0.08 1.76 2.41 15.37 29.26 19.42 -45.28%
DPS 0.21 0.00 0.26 0.31 0.00 0.00 0.00 -
NAPS 0.31 0.38 0.38 0.37 2.00 1.00 1.00 -17.72%
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 13.37 12.70 17.75 12.36 8.58 9.18 8.50 7.83%
EPS 0.21 0.02 0.48 0.79 0.53 1.01 0.61 -16.27%
DPS 0.09 0.00 0.07 0.10 0.00 0.00 0.00 -
NAPS 0.1275 0.1042 0.1045 0.1216 0.0688 0.0345 0.0314 26.29%
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 0.52 0.67 0.53 1.86 0.09 0.15 0.18 19.33%
P/EPS 32.73 411.04 19.30 29.02 1.50 1.37 2.47 53.79%
EY 3.06 0.24 5.18 3.45 66.84 73.15 40.45 -34.95%
DY 1.23 0.00 0.77 0.45 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.89 1.89 0.12 0.40 0.48 2.29%
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 0.58 0.43 0.34 1.52 0.09 0.14 0.19 20.43%
P/EPS 36.58 265.19 12.49 23.63 1.50 1.26 2.63 55.04%
EY 2.73 0.38 8.01 4.23 66.84 79.08 38.07 -35.53%
DY 1.10 0.00 1.19 0.55 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.58 1.54 0.12 0.37 0.51 3.02%

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