[HEXAGON] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
04-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -7.43%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 373,338 400,583 417,750 395,770 334,213 293,468 263,987 25.86%
PBT 8,781 14,673 18,765 19,360 20,694 18,902 15,664 -31.89%
Tax -2,769 -3,727 -4,211 -3,603 -5,021 -4,153 -3,112 -7.45%
NP 6,012 10,946 14,554 15,757 15,673 14,749 12,552 -38.64%
-
NP to SH 4,772 9,153 12,579 14,731 15,914 15,387 13,557 -49.98%
-
Tax Rate 31.53% 25.40% 22.44% 18.61% 24.26% 21.97% 19.87% -
Total Cost 367,326 389,637 403,196 380,013 318,540 278,719 251,435 28.60%
-
Net Worth 112,755 105,989 107,076 66,832 79,560 76,993 70,544 36.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 928 928 928 928 - - - -
Div Payout % 19.45% 10.14% 7.38% 6.30% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 112,755 105,989 107,076 66,832 79,560 76,993 70,544 36.51%
NOSH 131,111 132,487 133,846 46,411 41,223 41,173 41,254 115.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.61% 2.73% 3.48% 3.98% 4.69% 5.03% 4.75% -
ROE 4.23% 8.64% 11.75% 22.04% 20.00% 19.98% 19.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 284.75 302.36 312.11 852.74 810.74 712.76 639.90 -41.57%
EPS 3.64 6.91 9.40 31.74 38.60 37.37 32.86 -76.78%
DPS 0.71 0.70 0.69 2.00 0.00 0.00 0.00 -
NAPS 0.86 0.80 0.80 1.44 1.93 1.87 1.71 -36.62%
Adjusted Per Share Value based on latest NOSH - 46,411
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 282.62 303.25 316.25 299.61 253.01 222.16 199.84 25.86%
EPS 3.61 6.93 9.52 11.15 12.05 11.65 10.26 -50.00%
DPS 0.70 0.70 0.70 0.70 0.00 0.00 0.00 -
NAPS 0.8536 0.8024 0.8106 0.5059 0.6023 0.5829 0.534 36.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.49 1.47 1.72 1.87 3.45 2.49 2.67 -
P/RPS 0.52 0.49 0.55 0.22 0.43 0.35 0.42 15.22%
P/EPS 40.94 21.28 18.30 5.89 8.94 6.66 8.12 192.59%
EY 2.44 4.70 5.46 16.97 11.19 15.01 12.31 -65.83%
DY 0.48 0.48 0.40 1.07 0.00 0.00 0.00 -
P/NAPS 1.73 1.84 2.15 1.30 1.79 1.33 1.56 7.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 -
Price 1.29 1.50 1.66 1.64 2.78 3.12 2.60 -
P/RPS 0.45 0.50 0.53 0.19 0.34 0.44 0.41 6.37%
P/EPS 35.44 21.71 17.66 5.17 7.20 8.35 7.91 170.54%
EY 2.82 4.61 5.66 19.35 13.89 11.98 12.64 -63.04%
DY 0.55 0.47 0.42 1.22 0.00 0.00 0.00 -
P/NAPS 1.50 1.88 2.07 1.14 1.44 1.67 1.52 -0.87%

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