[HUBLINE] YoY TTM Result on 31-Mar-2004 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 17.13%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 416,496 408,205 400,999 354,337 356,009 362,128 164,173 16.77%
PBT 21,870 37,023 39,876 24,006 19,307 21,317 10,579 12.86%
Tax -103 -83 377 -4,413 -6,959 -2,715 -3,830 -45.24%
NP 21,767 36,940 40,253 19,593 12,348 18,602 6,749 21.54%
-
NP to SH 21,767 36,940 40,253 19,593 12,348 18,602 6,248 23.11%
-
Tax Rate 0.47% 0.22% -0.95% 18.38% 36.04% 12.74% 36.20% -
Total Cost 394,729 371,265 360,746 334,744 343,661 343,526 157,424 16.54%
-
Net Worth 309,615 361,566 248,741 182,213 146,947 123,744 90,096 22.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,644 - - - - - - -
Div Payout % 21.34% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 309,615 361,566 248,741 182,213 146,947 123,744 90,096 22.83%
NOSH 154,807 155,178 151,671 130,152 130,041 118,985 102,381 7.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.23% 9.05% 10.04% 5.53% 3.47% 5.14% 4.11% -
ROE 7.03% 10.22% 16.18% 10.75% 8.40% 15.03% 6.93% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 269.04 263.06 264.39 272.25 273.76 304.35 160.35 9.00%
EPS 14.06 23.80 26.54 15.05 9.50 15.63 6.10 14.92%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.33 1.64 1.40 1.13 1.04 0.88 14.65%
Adjusted Per Share Value based on latest NOSH - 130,152
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.71 9.52 9.35 8.26 8.30 8.44 3.83 16.76%
EPS 0.51 0.86 0.94 0.46 0.29 0.43 0.15 22.61%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0843 0.058 0.0425 0.0343 0.0288 0.021 22.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.44 0.24 0.45 0.68 0.29 0.34 0.28 -
P/RPS 0.16 0.09 0.17 0.25 0.11 0.11 0.17 -1.00%
P/EPS 3.13 1.01 1.70 4.52 3.05 2.17 4.59 -6.17%
EY 31.96 99.19 58.98 22.14 32.74 45.98 21.80 6.58%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.10 0.27 0.49 0.26 0.33 0.32 -6.05%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 13/06/07 30/05/06 27/05/05 21/05/04 30/05/03 24/05/02 19/07/01 -
Price 0.60 0.24 0.45 0.45 0.32 0.32 0.24 -
P/RPS 0.22 0.09 0.17 0.17 0.12 0.11 0.15 6.58%
P/EPS 4.27 1.01 1.70 2.99 3.37 2.05 3.93 1.39%
EY 23.43 99.19 58.98 33.45 29.67 48.86 25.43 -1.35%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.10 0.27 0.32 0.28 0.31 0.27 1.77%

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