[HEXAGON] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 13.5%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Revenue 390,014 361,633 400,583 293,468 226,987 280,379 183,274 16.29%
PBT -8,773 6,732 14,673 18,902 15,757 18,054 12,715 -
Tax 2,312 -3,205 -3,727 -4,153 -2,162 -3,134 -1,419 -
NP -6,461 3,527 10,946 14,749 13,595 14,920 11,296 -
-
NP to SH -3,899 3,408 9,153 15,387 13,490 15,196 10,898 -
-
Tax Rate - 47.61% 25.40% 21.97% 13.72% 17.36% 11.16% -
Total Cost 396,475 358,106 389,637 278,719 213,392 265,459 171,978 18.17%
-
Net Worth 103,331 108,925 105,989 76,993 62,757 62,143 39,301 21.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Div - - 928 - - - - -
Div Payout % - - 10.14% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Net Worth 103,331 108,925 105,989 76,993 62,757 62,143 39,301 21.31%
NOSH 132,475 132,835 132,487 41,173 41,561 41,154 34,475 30.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
NP Margin -1.66% 0.98% 2.73% 5.03% 5.99% 5.32% 6.16% -
ROE -3.77% 3.13% 8.64% 19.98% 21.50% 24.45% 27.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
RPS 294.40 272.24 302.36 712.76 546.15 681.28 531.61 -11.14%
EPS -2.94 2.57 6.91 37.37 32.46 36.92 31.61 -
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.80 1.87 1.51 1.51 1.14 -7.30%
Adjusted Per Share Value based on latest NOSH - 41,173
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
RPS 295.25 273.76 303.25 222.16 171.83 212.25 138.74 16.29%
EPS -2.95 2.58 6.93 11.65 10.21 11.50 8.25 -
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.7822 0.8246 0.8024 0.5829 0.4751 0.4704 0.2975 21.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/03/06 29/09/06 30/09/05 -
Price 0.43 1.03 1.47 2.49 1.78 1.66 1.65 -
P/RPS 0.15 0.38 0.49 0.35 0.33 0.24 0.31 -13.50%
P/EPS -14.61 40.15 21.28 6.66 5.48 4.50 5.22 -
EY -6.84 2.49 4.70 15.01 18.23 22.24 19.16 -
DY 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.26 1.84 1.33 1.18 1.10 1.45 -17.61%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Date 24/11/10 26/11/09 27/11/08 27/11/07 29/11/06 30/11/06 28/11/05 -
Price 0.46 0.92 1.50 3.12 2.39 2.47 1.63 -
P/RPS 0.16 0.34 0.50 0.44 0.44 0.36 0.31 -12.38%
P/EPS -15.63 35.86 21.71 8.35 7.36 6.69 5.16 -
EY -6.40 2.79 4.61 11.98 13.58 14.95 19.39 -
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.12 1.88 1.67 1.58 1.64 1.43 -16.21%

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