[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
04-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -16.01%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 349,246 344,358 332,912 395,768 379,153 334,732 244,992 26.52%
PBT 9,254 12,280 8,880 19,360 23,357 21,654 11,260 -12.20%
Tax -3,838 -4,468 -4,264 -3,604 -4,948 -4,218 -1,832 63.36%
NP 5,416 7,812 4,616 15,756 18,409 17,436 9,428 -30.77%
-
NP to SH 4,258 5,916 1,392 14,730 17,537 17,072 10,000 -43.25%
-
Tax Rate 41.47% 36.38% 48.02% 18.62% 21.18% 19.48% 16.27% -
Total Cost 343,830 336,546 328,296 380,012 360,744 317,296 235,564 28.52%
-
Net Worth 113,976 106,116 107,076 66,870 79,577 77,001 70,544 37.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 928 - - - -
Div Payout % - - - 6.31% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 113,976 106,116 107,076 66,870 79,577 77,001 70,544 37.48%
NOSH 132,531 132,645 133,846 46,437 41,231 41,177 41,254 116.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.55% 2.27% 1.39% 3.98% 4.86% 5.21% 3.85% -
ROE 3.74% 5.58% 1.30% 22.03% 22.04% 22.17% 14.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 263.52 259.61 248.73 852.26 919.56 812.91 593.86 -41.67%
EPS 3.21 4.46 1.04 31.72 42.53 41.46 24.24 -73.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.86 0.80 0.80 1.44 1.93 1.87 1.71 -36.62%
Adjusted Per Share Value based on latest NOSH - 46,411
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 264.39 260.69 252.02 299.60 287.03 253.40 185.46 26.53%
EPS 3.22 4.48 1.05 11.15 13.28 12.92 7.57 -43.29%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.8628 0.8033 0.8106 0.5062 0.6024 0.5829 0.534 37.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.49 1.47 1.72 1.87 3.45 2.49 2.67 -
P/RPS 0.57 0.57 0.69 0.22 0.38 0.31 0.45 16.98%
P/EPS 46.37 32.96 165.38 5.90 8.11 6.01 11.01 159.66%
EY 2.16 3.03 0.60 16.96 12.33 16.65 9.08 -61.44%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 1.73 1.84 2.15 1.30 1.79 1.33 1.56 7.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 -
Price 1.29 1.50 1.66 1.64 2.78 3.12 2.60 -
P/RPS 0.49 0.58 0.67 0.19 0.30 0.38 0.44 7.40%
P/EPS 40.15 33.63 159.62 5.17 6.54 7.53 10.73 140.06%
EY 2.49 2.97 0.63 19.34 15.30 13.29 9.32 -58.35%
DY 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 1.50 1.88 2.07 1.14 1.44 1.67 1.52 -0.87%

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