[HUBLINE] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 83.46%
YoY- 1068.85%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 373,599 491,655 532,789 617,862 559,352 771,864 626,618 -8.25%
PBT -202,146 1,861 -77,705 -1,010 2,034 23,980 61,832 -
Tax -3,818 -572 -991 18,683 -522 -3,872 -7,665 -10.95%
NP -205,964 1,289 -78,696 17,673 1,512 20,108 54,167 -
-
NP to SH -205,964 1,289 -78,696 17,673 1,512 13,012 38,730 -
-
Tax Rate - 30.74% - - 25.66% 16.15% 12.40% -
Total Cost 579,563 490,366 611,485 600,189 557,840 751,756 572,451 0.20%
-
Net Worth 464,955 640,500 475,199 555,235 0 445,142 412,662 2.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 3,863 - 3,247 4,644 -
Div Payout % - - - 21.86% - 24.96% 11.99% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 464,955 640,500 475,199 555,235 0 445,142 412,662 2.00%
NOSH 3,321,110 3,202,500 1,827,692 1,850,784 1,554,444 1,171,428 1,085,955 20.45%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -55.13% 0.26% -14.77% 2.86% 0.27% 2.61% 8.64% -
ROE -44.30% 0.20% -16.56% 3.18% 0.00% 2.92% 9.39% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.25 15.35 29.15 33.38 35.98 65.89 57.70 -23.83%
EPS -6.20 0.04 -4.31 0.95 0.10 1.11 3.57 -
DPS 0.00 0.00 0.00 0.21 0.00 0.28 0.43 -
NAPS 0.14 0.20 0.26 0.30 0.00 0.38 0.38 -15.31%
Adjusted Per Share Value based on latest NOSH - 1,850,784
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.71 11.46 12.42 14.40 13.04 17.99 14.61 -8.25%
EPS -4.80 0.03 -1.83 0.41 0.04 0.30 0.90 -
DPS 0.00 0.00 0.00 0.09 0.00 0.08 0.11 -
NAPS 0.1084 0.1493 0.1108 0.1294 0.00 0.1038 0.0962 2.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.055 0.06 0.09 0.22 0.21 0.20 0.58 -
P/RPS 0.49 0.39 0.31 0.66 0.58 0.30 1.01 -11.34%
P/EPS -0.89 149.07 -2.09 23.04 215.90 18.01 16.26 -
EY -112.76 0.67 -47.84 4.34 0.46 5.55 6.15 -
DY 0.00 0.00 0.00 0.95 0.00 1.39 0.74 -
P/NAPS 0.39 0.30 0.35 0.73 0.00 0.53 1.53 -20.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.05 0.06 0.09 0.17 0.20 0.20 0.43 -
P/RPS 0.44 0.39 0.31 0.51 0.56 0.30 0.75 -8.49%
P/EPS -0.81 149.07 -2.09 17.80 205.61 18.01 12.06 -
EY -124.03 0.67 -47.84 5.62 0.49 5.55 8.29 -
DY 0.00 0.00 0.00 1.23 0.00 1.39 0.99 -
P/NAPS 0.36 0.30 0.35 0.57 0.00 0.53 1.13 -17.34%

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