[HEXAGON] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 3.42%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 400,583 417,750 395,770 334,213 293,468 263,987 274,913 28.44%
PBT 14,673 18,765 19,360 20,694 18,902 15,664 17,963 -12.58%
Tax -3,727 -4,211 -3,603 -5,021 -4,153 -3,112 -3,913 -3.18%
NP 10,946 14,554 15,757 15,673 14,749 12,552 14,050 -15.29%
-
NP to SH 9,153 12,579 14,731 15,914 15,387 13,557 15,003 -28.00%
-
Tax Rate 25.40% 22.44% 18.61% 24.26% 21.97% 19.87% 21.78% -
Total Cost 389,637 403,196 380,013 318,540 278,719 251,435 260,863 30.57%
-
Net Worth 105,989 107,076 66,832 79,560 76,993 70,544 69,127 32.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 928 928 928 - - - - -
Div Payout % 10.14% 7.38% 6.30% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,989 107,076 66,832 79,560 76,993 70,544 69,127 32.86%
NOSH 132,487 133,846 46,411 41,223 41,173 41,254 41,147 117.58%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.73% 3.48% 3.98% 4.69% 5.03% 4.75% 5.11% -
ROE 8.64% 11.75% 22.04% 20.00% 19.98% 19.22% 21.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 302.36 312.11 852.74 810.74 712.76 639.90 668.12 -40.96%
EPS 6.91 9.40 31.74 38.60 37.37 32.86 36.46 -66.90%
DPS 0.70 0.69 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 1.44 1.93 1.87 1.71 1.68 -38.93%
Adjusted Per Share Value based on latest NOSH - 41,223
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 303.25 316.25 299.61 253.01 222.16 199.84 208.11 28.44%
EPS 6.93 9.52 11.15 12.05 11.65 10.26 11.36 -28.00%
DPS 0.70 0.70 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.8106 0.5059 0.6023 0.5829 0.534 0.5233 32.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.47 1.72 1.87 3.45 2.49 2.67 2.75 -
P/RPS 0.49 0.55 0.22 0.43 0.35 0.42 0.41 12.58%
P/EPS 21.28 18.30 5.89 8.94 6.66 8.12 7.54 99.33%
EY 4.70 5.46 16.97 11.19 15.01 12.31 13.26 -49.82%
DY 0.48 0.40 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.15 1.30 1.79 1.33 1.56 1.64 7.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 -
Price 1.50 1.66 1.64 2.78 3.12 2.60 2.90 -
P/RPS 0.50 0.53 0.19 0.34 0.44 0.41 0.43 10.54%
P/EPS 21.71 17.66 5.17 7.20 8.35 7.91 7.95 95.01%
EY 4.61 5.66 19.35 13.89 11.98 12.64 12.57 -48.67%
DY 0.47 0.42 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.07 1.14 1.44 1.67 1.52 1.73 5.68%

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