[HUBLINE] YoY TTM Result on 30-Sep-2009 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 104.59%
YoY- -95.73%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 499,063 569,928 603,357 572,866 800,558 557,614 387,192 4.31%
PBT 3,642 -89,901 10,106 1,585 40,267 51,074 23,947 -26.91%
Tax -1,258 18,268 -473 -652 -5,333 -5,855 -103 51.69%
NP 2,384 -71,633 9,633 933 34,934 45,219 23,844 -31.84%
-
NP to SH 2,384 -71,633 9,633 933 21,857 35,763 23,844 -31.84%
-
Tax Rate 34.54% - 4.68% 41.14% 13.24% 11.46% 0.43% -
Total Cost 496,679 641,561 593,724 571,933 765,624 512,395 363,348 5.34%
-
Net Worth 576,865 482,650 574,992 470,098 471,483 548,480 310,219 10.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 3,863 - 3,247 4,644 - -
Div Payout % - - 40.11% - 14.86% 12.99% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 576,865 482,650 574,992 470,098 471,483 548,480 310,219 10.88%
NOSH 2,136,538 1,856,349 1,854,814 1,237,101 1,240,746 1,482,380 155,109 54.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.48% -12.57% 1.60% 0.16% 4.36% 8.11% 6.16% -
ROE 0.41% -14.84% 1.68% 0.20% 4.64% 6.52% 7.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.36 30.70 32.53 46.31 64.52 37.62 249.62 -32.59%
EPS 0.11 -3.86 0.52 0.08 1.76 2.41 15.37 -56.06%
DPS 0.00 0.00 0.21 0.00 0.26 0.31 0.00 -
NAPS 0.27 0.26 0.31 0.38 0.38 0.37 2.00 -28.35%
Adjusted Per Share Value based on latest NOSH - 1,237,101
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.63 13.28 14.06 13.35 18.66 13.00 9.03 4.30%
EPS 0.06 -1.67 0.22 0.02 0.51 0.83 0.56 -31.05%
DPS 0.00 0.00 0.09 0.00 0.08 0.11 0.00 -
NAPS 0.1345 0.1125 0.134 0.1096 0.1099 0.1279 0.0723 10.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.09 0.17 0.31 0.34 0.70 0.23 -
P/RPS 0.26 0.29 0.52 0.67 0.53 1.86 0.09 19.32%
P/EPS 53.77 -2.33 32.73 411.04 19.30 29.02 1.50 81.48%
EY 1.86 -42.88 3.06 0.24 5.18 3.45 66.84 -44.92%
DY 0.00 0.00 1.23 0.00 0.77 0.45 0.00 -
P/NAPS 0.22 0.35 0.55 0.82 0.89 1.89 0.12 10.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.06 0.09 0.19 0.20 0.22 0.57 0.23 -
P/RPS 0.26 0.29 0.58 0.43 0.34 1.52 0.09 19.32%
P/EPS 53.77 -2.33 36.58 265.19 12.49 23.63 1.50 81.48%
EY 1.86 -42.88 2.73 0.38 8.01 4.23 66.84 -44.92%
DY 0.00 0.00 1.10 0.00 1.19 0.55 0.00 -
P/NAPS 0.22 0.35 0.61 0.53 0.58 1.54 0.12 10.61%

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