[HEXAGON] YoY TTM 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- 18.08%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 361,633 400,583 293,468 280,379 183,274 177,160 99,433 23.98%
PBT 6,732 14,673 18,902 18,054 12,715 13,631 -10,758 -
Tax -3,205 -3,727 -4,153 -3,134 -1,419 -1,422 110 -
NP 3,527 10,946 14,749 14,920 11,296 12,209 -10,648 -
-
NP to SH 3,408 9,153 15,387 15,196 10,898 12,209 -10,648 -
-
Tax Rate 47.61% 25.40% 21.97% 17.36% 11.16% 10.43% - -
Total Cost 358,106 389,637 278,719 265,459 171,978 164,951 110,081 21.70%
-
Net Worth 108,925 105,989 76,993 62,143 39,301 22,184 6,372 60.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 928 - - - - - -
Div Payout % - 10.14% - - - - - -
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 108,925 105,989 76,993 62,143 39,301 22,184 6,372 60.43%
NOSH 132,835 132,487 41,173 41,154 34,475 21,964 21,975 34.93%
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 0.98% 2.73% 5.03% 5.32% 6.16% 6.89% -10.71% -
ROE 3.13% 8.64% 19.98% 24.45% 27.73% 55.03% -167.08% -
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 272.24 302.36 712.76 681.28 531.61 806.58 452.47 -8.11%
EPS 2.57 6.91 37.37 36.92 31.61 55.59 -48.45 -
DPS 0.00 0.70 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 273.76 303.25 222.16 212.25 138.74 134.11 75.27 23.98%
EPS 2.58 6.93 11.65 11.50 8.25 9.24 -8.06 -
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8246 0.8024 0.5829 0.4704 0.2975 0.1679 0.0482 60.45%
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 0.38 0.49 0.35 0.24 0.31 0.07 0.11 22.92%
P/EPS 40.15 21.28 6.66 4.50 5.22 1.01 -1.01 -
EY 2.49 4.70 15.01 22.24 19.16 99.26 -98.89 -
DY 0.00 0.48 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 0.34 0.50 0.44 0.36 0.31 0.08 0.11 20.67%
P/EPS 35.86 21.71 8.35 6.69 5.16 1.13 -1.01 -
EY 2.79 4.61 11.98 14.95 19.39 88.23 -98.89 -
DY 0.00 0.47 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