[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 2.73%
YoY- 7.43%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 344,358 332,912 395,768 379,153 334,732 244,992 274,914 16.15%
PBT 12,280 8,880 19,360 23,357 21,654 11,260 17,963 -22.34%
Tax -4,468 -4,264 -3,604 -4,948 -4,218 -1,832 -3,913 9.21%
NP 7,812 4,616 15,756 18,409 17,436 9,428 14,050 -32.31%
-
NP to SH 5,916 1,392 14,730 17,537 17,072 10,000 15,004 -46.13%
-
Tax Rate 36.38% 48.02% 18.62% 21.18% 19.48% 16.27% 21.78% -
Total Cost 336,546 328,296 380,012 360,744 317,296 235,564 260,864 18.45%
-
Net Worth 106,116 107,076 66,870 79,577 77,001 70,544 69,173 32.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 928 - - - - -
Div Payout % - - 6.31% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,116 107,076 66,870 79,577 77,001 70,544 69,173 32.91%
NOSH 132,645 133,846 46,437 41,231 41,177 41,254 41,174 117.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.27% 1.39% 3.98% 4.86% 5.21% 3.85% 5.11% -
ROE 5.58% 1.30% 22.03% 22.04% 22.17% 14.18% 21.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.61 248.73 852.26 919.56 812.91 593.86 667.68 -46.63%
EPS 4.46 1.04 31.72 42.53 41.46 24.24 36.44 -75.25%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 1.44 1.93 1.87 1.71 1.68 -38.93%
Adjusted Per Share Value based on latest NOSH - 41,223
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 260.69 252.02 299.60 287.03 253.40 185.46 208.12 16.15%
EPS 4.48 1.05 11.15 13.28 12.92 7.57 11.36 -46.13%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.8033 0.8106 0.5062 0.6024 0.5829 0.534 0.5237 32.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.47 1.72 1.87 3.45 2.49 2.67 2.75 -
P/RPS 0.57 0.69 0.22 0.38 0.31 0.45 0.41 24.48%
P/EPS 32.96 165.38 5.90 8.11 6.01 11.01 7.55 166.39%
EY 3.03 0.60 16.96 12.33 16.65 9.08 13.25 -62.50%
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.15 1.30 1.79 1.33 1.56 1.64 7.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 -
Price 1.50 1.66 1.64 2.78 3.12 2.60 2.90 -
P/RPS 0.58 0.67 0.19 0.30 0.38 0.44 0.43 22.01%
P/EPS 33.63 159.62 5.17 6.54 7.53 10.73 7.96 160.65%
EY 2.97 0.63 19.34 15.30 13.29 9.32 12.57 -61.68%
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.07 1.14 1.44 1.67 1.52 1.73 5.68%

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