[HEXAGON] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -9.64%
YoY- 5.35%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 395,770 334,213 293,468 263,987 274,913 279,996 280,379 25.80%
PBT 19,360 20,694 18,902 15,664 17,963 18,180 18,054 4.76%
Tax -3,603 -5,021 -4,153 -3,112 -3,913 -3,258 -3,134 9.73%
NP 15,757 15,673 14,749 12,552 14,050 14,922 14,920 3.70%
-
NP to SH 14,731 15,914 15,387 13,557 15,003 15,080 15,196 -2.04%
-
Tax Rate 18.61% 24.26% 21.97% 19.87% 21.78% 17.92% 17.36% -
Total Cost 380,013 318,540 278,719 251,435 260,863 265,074 265,459 26.99%
-
Net Worth 66,832 79,560 76,993 70,544 69,127 65,835 62,143 4.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 928 - - - - - - -
Div Payout % 6.30% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 66,832 79,560 76,993 70,544 69,127 65,835 62,143 4.96%
NOSH 46,411 41,223 41,173 41,254 41,147 41,146 41,154 8.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.98% 4.69% 5.03% 4.75% 5.11% 5.33% 5.32% -
ROE 22.04% 20.00% 19.98% 19.22% 21.70% 22.91% 24.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 852.74 810.74 712.76 639.90 668.12 680.48 681.28 16.12%
EPS 31.74 38.60 37.37 32.86 36.46 36.65 36.92 -9.57%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.93 1.87 1.71 1.68 1.60 1.51 -3.11%
Adjusted Per Share Value based on latest NOSH - 41,254
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 299.61 253.01 222.16 199.84 208.11 211.96 212.25 25.80%
EPS 11.15 12.05 11.65 10.26 11.36 11.42 11.50 -2.03%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.6023 0.5829 0.534 0.5233 0.4984 0.4704 4.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.87 3.45 2.49 2.67 2.75 2.55 1.66 -
P/RPS 0.22 0.43 0.35 0.42 0.41 0.37 0.24 -5.63%
P/EPS 5.89 8.94 6.66 8.12 7.54 6.96 4.50 19.63%
EY 16.97 11.19 15.01 12.31 13.26 14.37 22.24 -16.48%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.79 1.33 1.56 1.64 1.59 1.10 11.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 -
Price 1.64 2.78 3.12 2.60 2.90 2.45 2.47 -
P/RPS 0.19 0.34 0.44 0.41 0.43 0.36 0.36 -34.66%
P/EPS 5.17 7.20 8.35 7.91 7.95 6.69 6.69 -15.77%
EY 19.35 13.89 11.98 12.64 12.57 14.96 14.95 18.74%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.44 1.67 1.52 1.73 1.53 1.64 -21.51%

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