[HEXAGON] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 3.16%
YoY- 83.13%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 346,063 395,770 274,913 235,124 179,641 137,562 99,067 23.15%
PBT 8,353 19,360 17,963 16,017 9,286 3,855 -9,820 -
Tax -3,526 -3,603 -3,913 -2,199 -1,494 -73 181 -
NP 4,827 15,757 14,050 13,818 7,792 3,782 -9,639 -
-
NP to SH 3,318 14,731 15,003 13,916 7,599 3,782 -9,639 -
-
Tax Rate 42.21% 18.61% 21.78% 13.73% 16.09% 1.89% - -
Total Cost 341,236 380,013 260,863 221,306 171,849 133,780 108,706 20.98%
-
Net Worth 112,977 66,832 69,127 51,325 21,729 14,715 15,595 39.06%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 928 - - - - - -
Div Payout % - 6.30% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 112,977 66,832 69,127 51,325 21,729 14,715 15,595 39.06%
NOSH 137,777 46,411 41,147 37,739 21,949 21,963 21,965 35.76%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.39% 3.98% 5.11% 5.88% 4.34% 2.75% -9.73% -
ROE 2.94% 22.04% 21.70% 27.11% 34.97% 25.70% -61.81% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 251.17 852.74 668.12 623.02 818.45 626.31 451.01 -9.28%
EPS 2.41 31.74 36.46 36.87 34.62 17.22 -43.88 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.44 1.68 1.36 0.99 0.67 0.71 2.42%
Adjusted Per Share Value based on latest NOSH - 37,739
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 261.98 299.61 208.11 177.99 135.99 104.14 75.00 23.15%
EPS 2.51 11.15 11.36 10.53 5.75 2.86 -7.30 -
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8553 0.5059 0.5233 0.3885 0.1645 0.1114 0.1181 39.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.98 1.87 2.75 1.77 0.88 0.57 0.43 -
P/RPS 0.39 0.22 0.41 0.28 0.11 0.09 0.10 25.43%
P/EPS 40.69 5.89 7.54 4.80 2.54 3.31 -0.98 -
EY 2.46 16.97 13.26 20.83 39.34 30.21 -102.05 -
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 1.64 1.30 0.89 0.85 0.61 11.92%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 04/06/08 01/06/07 31/05/06 27/05/05 26/05/04 27/05/03 -
Price 1.17 1.64 2.90 1.54 1.07 0.62 0.37 -
P/RPS 0.47 0.19 0.43 0.25 0.13 0.10 0.08 34.29%
P/EPS 48.58 5.17 7.95 4.18 3.09 3.60 -0.84 -
EY 2.06 19.35 12.57 23.94 32.36 27.77 -118.60 -
DY 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.14 1.73 1.13 1.08 0.93 0.52 18.34%

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