[HEXAGON] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 10.23%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 417,750 263,987 258,946 183,375 157,218 99,334 100,459 26.78%
PBT 18,765 15,664 15,555 10,267 8,436 -9,852 -605 -
Tax -4,211 -3,112 -2,978 -1,596 -678 137 -92 89.02%
NP 14,554 12,552 12,577 8,671 7,758 -9,715 -697 -
-
NP to SH 12,579 13,557 12,869 8,376 7,758 -9,715 -697 -
-
Tax Rate 22.44% 19.87% 19.14% 15.54% 8.04% - - -
Total Cost 403,196 251,435 246,369 174,704 149,460 109,049 101,156 25.89%
-
Net Worth 107,076 70,544 60,221 32,621 15,801 12,737 23,079 29.11%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 928 - - - - - - -
Div Payout % 7.38% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 107,076 70,544 60,221 32,621 15,801 12,737 23,079 29.11%
NOSH 133,846 41,254 42,113 29,655 21,946 21,960 21,980 35.09%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.48% 4.75% 4.86% 4.73% 4.93% -9.78% -0.69% -
ROE 11.75% 19.22% 21.37% 25.68% 49.10% -76.27% -3.02% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 312.11 639.90 614.88 618.35 716.38 452.33 457.04 -6.15%
EPS 9.40 32.86 30.56 28.24 35.35 -44.24 -3.17 -
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.71 1.43 1.10 0.72 0.58 1.05 -4.42%
Adjusted Per Share Value based on latest NOSH - 29,655
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 316.25 199.84 196.03 138.82 119.02 75.20 76.05 26.78%
EPS 9.52 10.26 9.74 6.34 5.87 -7.35 -0.53 -
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8106 0.534 0.4559 0.2469 0.1196 0.0964 0.1747 29.11%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.72 2.67 1.42 1.10 0.57 0.42 0.83 -
P/RPS 0.55 0.42 0.23 0.18 0.08 0.09 0.18 20.44%
P/EPS 18.30 8.12 4.65 3.89 1.61 -0.95 -26.17 -
EY 5.46 12.31 21.52 25.68 62.02 -105.33 -3.82 -
DY 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.56 0.99 1.00 0.79 0.72 0.79 18.14%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 23/08/06 24/08/05 24/08/04 27/08/03 26/08/02 -
Price 1.66 2.60 1.49 1.55 0.58 0.62 0.85 -
P/RPS 0.53 0.41 0.24 0.25 0.08 0.14 0.19 18.62%
P/EPS 17.66 7.91 4.88 5.49 1.64 -1.40 -26.81 -
EY 5.66 12.64 20.51 18.22 60.95 -71.35 -3.73 -
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.52 1.04 1.41 0.81 1.07 0.81 16.91%

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