[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.13%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 334,732 244,992 274,914 300,090 297,624 288,696 205,278 38.49%
PBT 21,654 11,260 17,963 19,717 19,774 20,456 14,375 31.37%
Tax -4,218 -1,832 -3,913 -3,470 -3,740 -5,036 -2,208 53.89%
NP 17,436 9,428 14,050 16,246 16,034 15,420 12,167 27.08%
-
NP to SH 17,072 10,000 15,004 16,324 16,302 15,784 12,121 25.62%
-
Tax Rate 19.48% 16.27% 21.78% 17.60% 18.91% 24.62% 15.36% -
Total Cost 317,296 235,564 260,864 283,844 281,590 273,276 193,111 39.20%
-
Net Worth 77,001 70,544 69,173 65,889 62,130 60,221 51,337 30.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 77,001 70,544 69,173 65,889 62,130 60,221 51,337 30.99%
NOSH 41,177 41,254 41,174 41,180 41,145 42,113 37,748 5.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.21% 3.85% 5.11% 5.41% 5.39% 5.34% 5.93% -
ROE 22.17% 14.18% 21.69% 24.78% 26.24% 26.21% 23.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 812.91 593.86 667.68 728.72 723.34 685.52 543.81 30.70%
EPS 41.46 24.24 36.44 39.64 39.62 37.48 32.11 18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.71 1.68 1.60 1.51 1.43 1.36 23.62%
Adjusted Per Share Value based on latest NOSH - 41,146
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 253.40 185.46 208.12 227.17 225.31 218.55 155.40 38.49%
EPS 12.92 7.57 11.36 12.36 12.34 11.95 9.18 25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.534 0.5237 0.4988 0.4703 0.4559 0.3886 31.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.49 2.67 2.75 2.55 1.66 1.42 1.77 -
P/RPS 0.31 0.45 0.41 0.35 0.23 0.21 0.33 -4.07%
P/EPS 6.01 11.01 7.55 6.43 4.19 3.79 5.51 5.95%
EY 16.65 9.08 13.25 15.55 23.87 26.39 18.14 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 1.64 1.59 1.10 0.99 1.30 1.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 -
Price 3.12 2.60 2.90 2.45 2.47 1.49 1.54 -
P/RPS 0.38 0.44 0.43 0.34 0.34 0.22 0.28 22.55%
P/EPS 7.53 10.73 7.96 6.18 6.23 3.98 4.80 34.97%
EY 13.29 9.32 12.57 16.18 16.04 25.15 20.85 -25.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.52 1.73 1.53 1.64 1.04 1.13 29.71%

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