[HUBLINE] YoY Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 57,094 54,408 46,797 34,723 38,457 28,189 22,116 17.12% YoY % 4.94% 16.26% 34.77% -9.71% 36.43% 27.46% - Horiz. % 258.16% 246.01% 211.60% 157.00% 173.89% 127.46% 100.00%
PBT 1,643 33 4,207 -24,499 440 -6,407 -4,006 - YoY % 4,878.79% -99.22% 117.17% -5,667.95% 106.87% -59.94% - Horiz. % -41.01% -0.82% -105.02% 611.56% -10.98% 159.94% 100.00%
Tax -1,041 0 324 -22,990 -274 37 82 - YoY % 0.00% 0.00% 101.41% -8,290.51% -840.54% -54.88% - Horiz. % -1,269.51% 0.00% 395.12% -28,036.58% -334.15% 45.12% 100.00%
NP 602 33 4,531 -47,489 166 -6,370 -3,924 - YoY % 1,724.24% -99.27% 109.54% -28,707.83% 102.61% -62.33% - Horiz. % -15.34% -0.84% -115.47% 1,210.22% -4.23% 162.33% 100.00%
NP to SH 168 2,557 3,336 -48,866 -1,041 -6,370 -3,924 - YoY % -93.43% -23.35% 106.83% -4,594.14% 83.66% -62.33% - Horiz. % -4.28% -65.16% -85.02% 1,245.31% 26.53% 162.33% 100.00%
Tax Rate 63.36 % - % -7.70 % - % 62.27 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.75% 0.00% -12.37% 0.00% 100.00% - -
Total Cost 56,492 54,375 42,266 82,212 38,291 34,559 26,040 13.77% YoY % 3.89% 28.65% -48.59% 114.70% 10.80% 32.72% - Horiz. % 216.94% 208.81% 162.31% 315.71% 147.05% 132.72% 100.00%
Net Worth 171,571 171,571 181,168 155,675 229,100 141,725 100,902 9.25% YoY % 0.00% -5.30% 16.38% -32.05% 61.65% 40.46% - Horiz. % 170.04% 170.04% 179.55% 154.28% 227.05% 140.46% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 171,571 171,571 181,168 155,675 229,100 141,725 100,902 9.25% YoY % 0.00% -5.30% 16.38% -32.05% 61.65% 40.46% - Horiz. % 170.04% 170.04% 179.55% 154.28% 227.05% 140.46% 100.00%
NOSH 4,289,285 4,289,285 4,529,207 3,891,878 3,818,350 2,362,094 1,121,142 25.05% YoY % 0.00% -5.30% 16.38% 1.93% 61.65% 110.69% - Horiz. % 382.58% 382.58% 403.98% 347.13% 340.58% 210.69% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.05 % 0.06 % 9.68 % -136.77 % 0.43 % -22.60 % -17.74 % - YoY % 1,650.00% -99.38% 107.08% -31,906.98% 101.90% -27.40% - Horiz. % -5.92% -0.34% -54.57% 770.97% -2.42% 127.40% 100.00%
ROE 0.10 % 1.49 % 1.84 % -31.39 % -0.45 % -4.49 % -3.89 % - YoY % -93.29% -19.02% 105.86% -6,875.56% 89.98% -15.42% - Horiz. % -2.57% -38.30% -47.30% 806.94% 11.57% 115.42% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.33 1.27 1.03 0.89 1.01 1.19 1.97 -6.34% YoY % 4.72% 23.30% 15.73% -11.88% -15.13% -39.59% - Horiz. % 67.51% 64.47% 52.28% 45.18% 51.27% 60.41% 100.00%
EPS 0.01 0.06 0.07 -1.26 -0.03 -0.27 -0.35 - YoY % -83.33% -14.29% 105.56% -4,100.00% 88.89% 22.86% - Horiz. % -2.86% -17.14% -20.00% 360.00% 8.57% 77.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0400 0.0400 0.0400 0.0600 0.0600 0.0900 -12.64% YoY % 0.00% 0.00% 0.00% -33.33% 0.00% -33.33% - Horiz. % 44.44% 44.44% 44.44% 44.44% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,290,011 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.33 1.27 1.09 0.81 0.90 0.66 0.52 16.93% YoY % 4.72% 16.51% 34.57% -10.00% 36.36% 26.92% - Horiz. % 255.77% 244.23% 209.62% 155.77% 173.08% 126.92% 100.00%
EPS 0.00 0.06 0.08 -1.14 -0.02 -0.15 -0.09 - YoY % 0.00% -25.00% 107.02% -5,600.00% 86.67% -66.67% - Horiz. % -0.00% -66.67% -88.89% 1,266.67% 22.22% 166.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0400 0.0422 0.0363 0.0534 0.0330 0.0235 9.27% YoY % 0.00% -5.21% 16.25% -32.02% 61.82% 40.43% - Horiz. % 170.21% 170.21% 179.57% 154.47% 227.23% 140.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.0450 0.0400 0.0400 0.0450 0.0500 0.0550 0.1150 -
P/RPS 3.38 3.15 3.87 5.04 4.96 4.61 5.83 -8.68% YoY % 7.30% -18.60% -23.21% 1.61% 7.59% -20.93% - Horiz. % 57.98% 54.03% 66.38% 86.45% 85.08% 79.07% 100.00%
P/EPS 1,148.92 67.10 54.31 -3.58 -183.40 -20.39 -32.86 - YoY % 1,612.25% 23.55% 1,617.04% 98.05% -799.46% 37.95% - Horiz. % -3,496.41% -204.20% -165.28% 10.89% 558.13% 62.05% 100.00%
EY 0.09 1.49 1.84 -27.90 -0.55 -4.90 -3.04 - YoY % -93.96% -19.02% 106.59% -4,972.73% 88.78% -61.18% - Horiz. % -2.96% -49.01% -60.53% 917.76% 18.09% 161.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.13 1.00 1.00 1.13 0.83 0.92 1.28 -2.06% YoY % 13.00% 0.00% -11.50% 36.14% -9.78% -28.12% - Horiz. % 88.28% 78.12% 78.12% 88.28% 64.84% 71.88% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 30/11/21 26/11/20 28/11/19 29/11/18 27/11/17 -
Price 0.0400 0.0400 0.0400 0.0550 0.0500 0.0350 0.1150 -
P/RPS 3.01 3.15 3.87 6.16 4.96 2.93 5.83 -10.43% YoY % -4.44% -18.60% -37.18% 24.19% 69.28% -49.74% - Horiz. % 51.63% 54.03% 66.38% 105.66% 85.08% 50.26% 100.00%
P/EPS 1,021.26 67.10 54.31 -4.38 -183.40 -12.98 -32.86 - YoY % 1,422.00% 23.55% 1,339.95% 97.61% -1,312.94% 60.50% - Horiz. % -3,107.91% -204.20% -165.28% 13.33% 558.13% 39.50% 100.00%
EY 0.10 1.49 1.84 -22.83 -0.55 -7.71 -3.04 - YoY % -93.29% -19.02% 108.06% -4,050.91% 92.87% -153.62% - Horiz. % -3.29% -49.01% -60.53% 750.99% 18.09% 253.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 1.00 1.00 1.38 0.83 0.58 1.28 -4.03% YoY % 0.00% 0.00% -27.54% 66.27% 43.10% -54.69% - Horiz. % 78.12% 78.12% 78.12% 107.81% 64.84% 45.31% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
HUBLine 4Q Sept 2022.pdf 
