[HEXAGON] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 13.5%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 417,750 395,770 334,213 293,468 263,987 274,913 279,996 30.60%
PBT 18,765 19,360 20,694 18,902 15,664 17,963 18,180 2.13%
Tax -4,211 -3,603 -5,021 -4,153 -3,112 -3,913 -3,258 18.67%
NP 14,554 15,757 15,673 14,749 12,552 14,050 14,922 -1.65%
-
NP to SH 12,579 14,731 15,914 15,387 13,557 15,003 15,080 -11.39%
-
Tax Rate 22.44% 18.61% 24.26% 21.97% 19.87% 21.78% 17.92% -
Total Cost 403,196 380,013 318,540 278,719 251,435 260,863 265,074 32.29%
-
Net Worth 107,076 66,832 79,560 76,993 70,544 69,127 65,835 38.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 928 928 - - - - - -
Div Payout % 7.38% 6.30% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,076 66,832 79,560 76,993 70,544 69,127 65,835 38.34%
NOSH 133,846 46,411 41,223 41,173 41,254 41,147 41,146 119.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.48% 3.98% 4.69% 5.03% 4.75% 5.11% 5.33% -
ROE 11.75% 22.04% 20.00% 19.98% 19.22% 21.70% 22.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 312.11 852.74 810.74 712.76 639.90 668.12 680.48 -40.55%
EPS 9.40 31.74 38.60 37.37 32.86 36.46 36.65 -59.66%
DPS 0.69 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.44 1.93 1.87 1.71 1.68 1.60 -37.03%
Adjusted Per Share Value based on latest NOSH - 41,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 316.25 299.61 253.01 222.16 199.84 208.11 211.96 30.60%
EPS 9.52 11.15 12.05 11.65 10.26 11.36 11.42 -11.43%
DPS 0.70 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8106 0.5059 0.6023 0.5829 0.534 0.5233 0.4984 38.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.72 1.87 3.45 2.49 2.67 2.75 2.55 -
P/RPS 0.55 0.22 0.43 0.35 0.42 0.41 0.37 30.28%
P/EPS 18.30 5.89 8.94 6.66 8.12 7.54 6.96 90.61%
EY 5.46 16.97 11.19 15.01 12.31 13.26 14.37 -47.57%
DY 0.40 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.30 1.79 1.33 1.56 1.64 1.59 22.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 -
Price 1.66 1.64 2.78 3.12 2.60 2.90 2.45 -
P/RPS 0.53 0.19 0.34 0.44 0.41 0.43 0.36 29.44%
P/EPS 17.66 5.17 7.20 8.35 7.91 7.95 6.69 91.11%
EY 5.66 19.35 13.89 11.98 12.64 12.57 14.96 -47.72%
DY 0.42 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.14 1.44 1.67 1.52 1.73 1.53 22.34%

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