[HEXAGON] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -0.76%
YoY- 40.31%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 333,196 373,338 334,213 279,996 191,132 182,990 112,325 19.84%
PBT -2,820 8,781 20,694 18,180 12,741 10,680 -3,098 -1.55%
Tax -2,113 -2,769 -5,021 -3,258 -1,653 -1,749 530 -
NP -4,933 6,012 15,673 14,922 11,088 8,931 -2,568 11.48%
-
NP to SH -4,460 4,772 15,914 15,080 10,748 8,931 -2,568 9.62%
-
Tax Rate - 31.53% 24.26% 17.92% 12.97% 16.38% - -
Total Cost 338,129 367,326 318,540 265,074 180,044 174,059 114,893 19.69%
-
Net Worth 99,547 112,755 79,560 65,835 59,644 24,374 11,861 42.50%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 928 - - - - - -
Div Payout % - 19.45% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,547 112,755 79,560 65,835 59,644 24,374 11,861 42.50%
NOSH 132,730 131,111 41,223 41,146 37,749 21,958 21,966 34.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.48% 1.61% 4.69% 5.33% 5.80% 4.88% -2.29% -
ROE -4.48% 4.23% 20.00% 22.91% 18.02% 36.64% -21.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 251.03 284.75 810.74 680.48 506.31 833.33 511.36 -11.17%
EPS -3.36 3.64 38.60 36.65 28.47 40.67 -11.69 -18.74%
DPS 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.86 1.93 1.60 1.58 1.11 0.54 5.62%
Adjusted Per Share Value based on latest NOSH - 41,146
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 252.24 282.62 253.01 211.96 144.69 138.53 85.03 19.84%
EPS -3.38 3.61 12.05 11.42 8.14 6.76 -1.94 9.68%
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7536 0.8536 0.6023 0.4984 0.4515 0.1845 0.0898 42.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 1.49 3.45 2.55 1.45 0.63 0.49 -
P/RPS 0.33 0.52 0.43 0.37 0.29 0.08 0.10 21.99%
P/EPS -24.70 40.94 8.94 6.96 5.09 1.55 -4.19 34.36%
EY -4.05 2.44 11.19 14.37 19.64 64.56 -23.86 -25.57%
DY 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 1.79 1.59 0.92 0.57 0.91 3.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 26/02/08 28/02/07 27/02/06 24/02/05 26/02/04 -
Price 0.95 1.29 2.78 2.45 1.58 0.75 0.51 -
P/RPS 0.38 0.45 0.34 0.36 0.31 0.09 0.10 24.89%
P/EPS -28.27 35.44 7.20 6.69 5.55 1.84 -4.36 36.51%
EY -3.54 2.82 13.89 14.96 18.02 54.23 -22.92 -26.73%
DY 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.50 1.44 1.53 1.00 0.68 0.94 5.13%

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