[HEXAGON] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -14.61%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 346,063 373,338 400,583 417,750 395,770 334,213 293,468 11.60%
PBT 8,353 8,781 14,673 18,765 19,360 20,694 18,902 -41.95%
Tax -3,526 -2,769 -3,727 -4,211 -3,603 -5,021 -4,153 -10.32%
NP 4,827 6,012 10,946 14,554 15,757 15,673 14,749 -52.47%
-
NP to SH 3,318 4,772 9,153 12,579 14,731 15,914 15,387 -64.00%
-
Tax Rate 42.21% 31.53% 25.40% 22.44% 18.61% 24.26% 21.97% -
Total Cost 341,236 367,326 389,637 403,196 380,013 318,540 278,719 14.42%
-
Net Worth 112,977 112,755 105,989 107,076 66,832 79,560 76,993 29.09%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 928 928 928 928 - - -
Div Payout % - 19.45% 10.14% 7.38% 6.30% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 112,977 112,755 105,989 107,076 66,832 79,560 76,993 29.09%
NOSH 137,777 131,111 132,487 133,846 46,411 41,223 41,173 123.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.39% 1.61% 2.73% 3.48% 3.98% 4.69% 5.03% -
ROE 2.94% 4.23% 8.64% 11.75% 22.04% 20.00% 19.98% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 251.17 284.75 302.36 312.11 852.74 810.74 712.76 -50.07%
EPS 2.41 3.64 6.91 9.40 31.74 38.60 37.37 -83.89%
DPS 0.00 0.71 0.70 0.69 2.00 0.00 0.00 -
NAPS 0.82 0.86 0.80 0.80 1.44 1.93 1.87 -42.25%
Adjusted Per Share Value based on latest NOSH - 133,846
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 261.98 282.62 303.25 316.25 299.61 253.01 222.16 11.60%
EPS 2.51 3.61 6.93 9.52 11.15 12.05 11.65 -64.02%
DPS 0.00 0.70 0.70 0.70 0.70 0.00 0.00 -
NAPS 0.8553 0.8536 0.8024 0.8106 0.5059 0.6023 0.5829 29.09%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.98 1.49 1.47 1.72 1.87 3.45 2.49 -
P/RPS 0.39 0.52 0.49 0.55 0.22 0.43 0.35 7.47%
P/EPS 40.69 40.94 21.28 18.30 5.89 8.94 6.66 233.83%
EY 2.46 2.44 4.70 5.46 16.97 11.19 15.01 -70.01%
DY 0.00 0.48 0.48 0.40 1.07 0.00 0.00 -
P/NAPS 1.20 1.73 1.84 2.15 1.30 1.79 1.33 -6.62%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 -
Price 1.17 1.29 1.50 1.66 1.64 2.78 3.12 -
P/RPS 0.47 0.45 0.50 0.53 0.19 0.34 0.44 4.49%
P/EPS 48.58 35.44 21.71 17.66 5.17 7.20 8.35 223.13%
EY 2.06 2.82 4.61 5.66 19.35 13.89 11.98 -69.04%
DY 0.00 0.55 0.47 0.42 1.22 0.00 0.00 -
P/NAPS 1.43 1.50 1.88 2.07 1.14 1.44 1.67 -9.81%

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