[HEXAGON] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -7.52%
YoY- 53.64%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 354,380 417,750 263,987 258,946 183,375 157,218 99,334 23.58%
PBT 8,053 18,765 15,664 15,555 10,267 8,436 -9,852 -
Tax -3,937 -4,211 -3,112 -2,978 -1,596 -678 137 -
NP 4,116 14,554 12,552 12,577 8,671 7,758 -9,715 -
-
NP to SH 4,238 12,579 13,557 12,869 8,376 7,758 -9,715 -
-
Tax Rate 48.89% 22.44% 19.87% 19.14% 15.54% 8.04% - -
Total Cost 350,264 403,196 251,435 246,369 174,704 149,460 109,049 21.44%
-
Net Worth 108,308 107,076 70,544 60,221 32,621 15,801 12,737 42.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 928 - - - - - -
Div Payout % - 7.38% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 108,308 107,076 70,544 60,221 32,621 15,801 12,737 42.82%
NOSH 132,083 133,846 41,254 42,113 29,655 21,946 21,960 34.81%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.16% 3.48% 4.75% 4.86% 4.73% 4.93% -9.78% -
ROE 3.91% 11.75% 19.22% 21.37% 25.68% 49.10% -76.27% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 268.30 312.11 639.90 614.88 618.35 716.38 452.33 -8.32%
EPS 3.21 9.40 32.86 30.56 28.24 35.35 -44.24 -
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 1.71 1.43 1.10 0.72 0.58 5.93%
Adjusted Per Share Value based on latest NOSH - 42,113
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 268.27 316.25 199.84 196.03 138.82 119.02 75.20 23.58%
EPS 3.21 9.52 10.26 9.74 6.34 5.87 -7.35 -
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.8106 0.534 0.4559 0.2469 0.1196 0.0964 42.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.15 1.72 2.67 1.42 1.10 0.57 0.42 -
P/RPS 0.43 0.55 0.42 0.23 0.18 0.08 0.09 29.74%
P/EPS 35.84 18.30 8.12 4.65 3.89 1.61 -0.95 -
EY 2.79 5.46 12.31 21.52 25.68 62.02 -105.33 -
DY 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.15 1.56 0.99 1.00 0.79 0.72 11.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 28/08/07 23/08/06 24/08/05 24/08/04 27/08/03 -
Price 1.12 1.66 2.60 1.49 1.55 0.58 0.62 -
P/RPS 0.42 0.53 0.41 0.24 0.25 0.08 0.14 20.07%
P/EPS 34.91 17.66 7.91 4.88 5.49 1.64 -1.40 -
EY 2.86 5.66 12.64 20.51 18.22 60.95 -71.35 -
DY 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.07 1.52 1.04 1.41 0.81 1.07 4.20%

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