[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -8.09%
YoY- 23.79%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 379,153 334,732 244,992 274,914 300,090 297,624 288,696 19.86%
PBT 23,357 21,654 11,260 17,963 19,717 19,774 20,456 9.21%
Tax -4,948 -4,218 -1,832 -3,913 -3,470 -3,740 -5,036 -1.16%
NP 18,409 17,436 9,428 14,050 16,246 16,034 15,420 12.50%
-
NP to SH 17,537 17,072 10,000 15,004 16,324 16,302 15,784 7.25%
-
Tax Rate 21.18% 19.48% 16.27% 21.78% 17.60% 18.91% 24.62% -
Total Cost 360,744 317,296 235,564 260,864 283,844 281,590 273,276 20.27%
-
Net Worth 79,577 77,001 70,544 69,173 65,889 62,130 60,221 20.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 79,577 77,001 70,544 69,173 65,889 62,130 60,221 20.35%
NOSH 41,231 41,177 41,254 41,174 41,180 41,145 42,113 -1.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.86% 5.21% 3.85% 5.11% 5.41% 5.39% 5.34% -
ROE 22.04% 22.17% 14.18% 21.69% 24.78% 26.24% 26.21% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 919.56 812.91 593.86 667.68 728.72 723.34 685.52 21.56%
EPS 42.53 41.46 24.24 36.44 39.64 39.62 37.48 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.87 1.71 1.68 1.60 1.51 1.43 22.06%
Adjusted Per Share Value based on latest NOSH - 41,147
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 287.03 253.40 185.46 208.12 227.17 225.31 218.55 19.86%
EPS 13.28 12.92 7.57 11.36 12.36 12.34 11.95 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6024 0.5829 0.534 0.5237 0.4988 0.4703 0.4559 20.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.45 2.49 2.67 2.75 2.55 1.66 1.42 -
P/RPS 0.38 0.31 0.45 0.41 0.35 0.23 0.21 48.33%
P/EPS 8.11 6.01 11.01 7.55 6.43 4.19 3.79 65.82%
EY 12.33 16.65 9.08 13.25 15.55 23.87 26.39 -39.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.33 1.56 1.64 1.59 1.10 0.99 48.25%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 -
Price 2.78 3.12 2.60 2.90 2.45 2.47 1.49 -
P/RPS 0.30 0.38 0.44 0.43 0.34 0.34 0.22 22.90%
P/EPS 6.54 7.53 10.73 7.96 6.18 6.23 3.98 39.12%
EY 15.30 13.29 9.32 12.57 16.18 16.04 25.15 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.67 1.52 1.73 1.53 1.64 1.04 24.15%

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