[HUBLINE] YoY TTM 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- 62.06%
YoY- -88.38%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 491,655 532,789 617,862 559,352 771,864 626,618 401,662 3.42%
PBT 1,861 -77,705 -1,010 2,034 23,980 61,832 21,641 -33.53%
Tax -572 -991 18,683 -522 -3,872 -7,665 -103 33.03%
NP 1,289 -78,696 17,673 1,512 20,108 54,167 21,538 -37.43%
-
NP to SH 1,289 -78,696 17,673 1,512 13,012 38,730 21,538 -37.43%
-
Tax Rate 30.74% - - 25.66% 16.15% 12.40% 0.48% -
Total Cost 490,366 611,485 600,189 557,840 751,756 572,451 380,124 4.33%
-
Net Worth 640,500 475,199 555,235 0 445,142 412,662 309,376 12.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,863 - 3,247 4,644 - -
Div Payout % - - 21.86% - 24.96% 11.99% - -
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 0 445,142 412,662 309,376 12.88%
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 0.26% -14.77% 2.86% 0.27% 2.61% 8.64% 5.36% -
ROE 0.20% -16.56% 3.18% 0.00% 2.92% 9.39% 6.96% -
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 15.35 29.15 33.38 35.98 65.89 57.70 259.66 -37.55%
EPS 0.04 -4.31 0.95 0.10 1.11 3.57 13.92 -62.26%
DPS 0.00 0.00 0.21 0.00 0.28 0.43 0.00 -
NAPS 0.20 0.26 0.30 0.00 0.38 0.38 2.00 -31.84%
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 11.46 12.42 14.40 13.04 17.99 14.61 9.36 3.42%
EPS 0.03 -1.83 0.41 0.04 0.30 0.90 0.50 -37.40%
DPS 0.00 0.00 0.09 0.00 0.08 0.11 0.00 -
NAPS 0.1493 0.1108 0.1294 0.00 0.1038 0.0962 0.0721 12.88%
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 0.39 0.31 0.66 0.58 0.30 1.01 0.13 20.07%
P/EPS 149.07 -2.09 23.04 215.90 18.01 16.26 2.37 99.29%
EY 0.67 -47.84 4.34 0.46 5.55 6.15 42.19 -49.83%
DY 0.00 0.00 0.95 0.00 1.39 0.74 0.00 -
P/NAPS 0.30 0.35 0.73 0.00 0.53 1.53 0.17 9.91%
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 0.39 0.31 0.51 0.56 0.30 0.75 0.18 13.74%
P/EPS 149.07 -2.09 17.80 205.61 18.01 12.06 3.38 87.85%
EY 0.67 -47.84 5.62 0.49 5.55 8.29 29.62 -46.78%
DY 0.00 0.00 1.23 0.00 1.39 0.99 0.00 -
P/NAPS 0.30 0.35 0.57 0.00 0.53 1.13 0.24 3.78%

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