[HEXAGON] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 3.28%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 375,498 344,358 334,732 297,624 190,288 183,020 103,094 24.01%
PBT 9,038 12,280 21,654 19,774 17,414 10,560 -7,116 -
Tax -3,824 -4,468 -4,218 -3,740 -2,196 -2,342 494 -
NP 5,214 7,812 17,436 16,034 15,218 8,218 -6,622 -
-
NP to SH 6,096 5,916 17,072 16,302 14,808 8,218 -6,622 -
-
Tax Rate 42.31% 36.38% 19.48% 18.91% 12.61% 22.18% - -
Total Cost 370,284 336,546 317,296 281,590 175,070 174,802 109,716 22.45%
-
Net Worth 108,667 106,116 77,001 62,130 39,294 22,187 6,370 60.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 108,667 106,116 77,001 62,130 39,294 22,187 6,370 60.37%
NOSH 132,521 132,645 41,177 41,145 34,469 21,967 21,968 34.88%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.39% 2.27% 5.21% 5.39% 8.00% 4.49% -6.42% -
ROE 5.61% 5.58% 22.17% 26.24% 37.68% 37.04% -103.94% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 283.35 259.61 812.91 723.34 552.05 833.12 469.28 -8.05%
EPS 4.60 4.46 41.46 39.62 42.96 37.40 -30.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 1.87 1.51 1.14 1.01 0.29 18.89%
Adjusted Per Share Value based on latest NOSH - 41,154
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 284.26 260.69 253.40 225.31 144.05 138.55 78.04 24.01%
EPS 4.61 4.48 12.92 12.34 11.21 6.22 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8226 0.8033 0.5829 0.4703 0.2975 0.168 0.0482 60.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.03 1.47 2.49 1.66 1.65 0.56 0.49 -
P/RPS 0.36 0.57 0.31 0.23 0.30 0.07 0.10 23.77%
P/EPS 22.39 32.96 6.01 4.19 3.84 1.50 -1.63 -
EY 4.47 3.03 16.65 23.87 26.04 66.80 -61.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.84 1.33 1.10 1.45 0.55 1.69 -4.77%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 27/11/07 30/11/06 28/11/05 25/11/04 20/11/03 -
Price 0.92 1.50 3.12 2.47 1.63 0.63 0.49 -
P/RPS 0.32 0.58 0.38 0.34 0.30 0.08 0.10 21.37%
P/EPS 20.00 33.63 7.53 6.23 3.79 1.68 -1.63 -
EY 5.00 2.97 13.29 16.04 26.36 59.38 -61.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.88 1.67 1.64 1.43 0.62 1.69 -6.62%

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