[HEXAGON] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -0.76%
YoY- 40.31%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 293,468 263,987 274,913 279,996 280,379 258,946 235,124 15.90%
PBT 18,902 15,664 17,963 18,180 18,054 15,555 16,017 11.66%
Tax -4,153 -3,112 -3,913 -3,258 -3,134 -2,978 -2,199 52.72%
NP 14,749 12,552 14,050 14,922 14,920 12,577 13,818 4.43%
-
NP to SH 15,387 13,557 15,003 15,080 15,196 12,869 13,916 6.92%
-
Tax Rate 21.97% 19.87% 21.78% 17.92% 17.36% 19.14% 13.73% -
Total Cost 278,719 251,435 260,863 265,074 265,459 246,369 221,306 16.60%
-
Net Worth 76,993 70,544 69,127 65,835 62,143 60,221 51,325 31.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 76,993 70,544 69,127 65,835 62,143 60,221 51,325 31.01%
NOSH 41,173 41,254 41,147 41,146 41,154 42,113 37,739 5.97%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.03% 4.75% 5.11% 5.33% 5.32% 4.86% 5.88% -
ROE 19.98% 19.22% 21.70% 22.91% 24.45% 21.37% 27.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 712.76 639.90 668.12 680.48 681.28 614.88 623.02 9.37%
EPS 37.37 32.86 36.46 36.65 36.92 30.56 36.87 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.71 1.68 1.60 1.51 1.43 1.36 23.62%
Adjusted Per Share Value based on latest NOSH - 41,146
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 222.16 199.84 208.11 211.96 212.25 196.03 177.99 15.91%
EPS 11.65 10.26 11.36 11.42 11.50 9.74 10.53 6.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.534 0.5233 0.4984 0.4704 0.4559 0.3885 31.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.49 2.67 2.75 2.55 1.66 1.42 1.77 -
P/RPS 0.35 0.42 0.41 0.37 0.24 0.23 0.28 16.02%
P/EPS 6.66 8.12 7.54 6.96 4.50 4.65 4.80 24.37%
EY 15.01 12.31 13.26 14.37 22.24 21.52 20.83 -19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 1.64 1.59 1.10 0.99 1.30 1.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 -
Price 3.12 2.60 2.90 2.45 2.47 1.49 1.54 -
P/RPS 0.44 0.41 0.43 0.36 0.36 0.24 0.25 45.72%
P/EPS 8.35 7.91 7.95 6.69 6.69 4.88 4.18 58.54%
EY 11.98 12.64 12.57 14.96 14.95 20.51 23.94 -36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.52 1.73 1.53 1.64 1.04 1.13 29.71%

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