[HEXAGON] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -47.86%
YoY- -70.01%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 361,633 354,380 346,063 373,338 400,583 417,750 395,770 -5.83%
PBT 6,732 8,053 8,353 8,781 14,673 18,765 19,360 -50.51%
Tax -3,205 -3,937 -3,526 -2,769 -3,727 -4,211 -3,603 -7.50%
NP 3,527 4,116 4,827 6,012 10,946 14,554 15,757 -63.10%
-
NP to SH 3,408 4,238 3,318 4,772 9,153 12,579 14,731 -62.28%
-
Tax Rate 47.61% 48.89% 42.21% 31.53% 25.40% 22.44% 18.61% -
Total Cost 358,106 350,264 341,236 367,326 389,637 403,196 380,013 -3.87%
-
Net Worth 108,925 108,308 112,977 112,755 105,989 107,076 66,832 38.45%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 928 928 928 928 -
Div Payout % - - - 19.45% 10.14% 7.38% 6.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 108,925 108,308 112,977 112,755 105,989 107,076 66,832 38.45%
NOSH 132,835 132,083 137,777 131,111 132,487 133,846 46,411 101.45%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.98% 1.16% 1.39% 1.61% 2.73% 3.48% 3.98% -
ROE 3.13% 3.91% 2.94% 4.23% 8.64% 11.75% 22.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 272.24 268.30 251.17 284.75 302.36 312.11 852.74 -53.25%
EPS 2.57 3.21 2.41 3.64 6.91 9.40 31.74 -81.25%
DPS 0.00 0.00 0.00 0.71 0.70 0.69 2.00 -
NAPS 0.82 0.82 0.82 0.86 0.80 0.80 1.44 -31.27%
Adjusted Per Share Value based on latest NOSH - 131,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 273.76 268.27 261.98 282.62 303.25 316.25 299.61 -5.83%
EPS 2.58 3.21 2.51 3.61 6.93 9.52 11.15 -62.27%
DPS 0.00 0.00 0.00 0.70 0.70 0.70 0.70 -
NAPS 0.8246 0.8199 0.8553 0.8536 0.8024 0.8106 0.5059 38.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 1.15 0.98 1.49 1.47 1.72 1.87 -
P/RPS 0.38 0.43 0.39 0.52 0.49 0.55 0.22 43.91%
P/EPS 40.15 35.84 40.69 40.94 21.28 18.30 5.89 259.09%
EY 2.49 2.79 2.46 2.44 4.70 5.46 16.97 -72.14%
DY 0.00 0.00 0.00 0.48 0.48 0.40 1.07 -
P/NAPS 1.26 1.40 1.20 1.73 1.84 2.15 1.30 -2.06%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 28/05/09 25/02/09 27/11/08 28/08/08 04/06/08 -
Price 0.92 1.12 1.17 1.29 1.50 1.66 1.64 -
P/RPS 0.34 0.42 0.47 0.45 0.50 0.53 0.19 47.34%
P/EPS 35.86 34.91 48.58 35.44 21.71 17.66 5.17 263.27%
EY 2.79 2.86 2.06 2.82 4.61 5.66 19.35 -72.47%
DY 0.00 0.00 0.00 0.55 0.47 0.42 1.22 -
P/NAPS 1.12 1.37 1.43 1.50 1.88 2.07 1.14 -1.17%

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