[HEXAGON] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 26.91%
YoY- 47.52%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 297,624 200,465 190,288 187,168 179,640 185,142 183,020 38.40%
PBT 19,774 14,644 17,414 12,528 9,287 10,038 10,560 52.09%
Tax -3,738 -2,070 -2,196 -2,472 -1,359 -1,856 -2,342 36.69%
NP 16,036 12,573 15,218 10,056 7,928 8,182 8,218 56.34%
-
NP to SH 16,302 12,377 14,808 9,648 7,602 8,182 8,218 58.07%
-
Tax Rate 18.90% 14.14% 12.61% 19.73% 14.63% 18.49% 22.18% -
Total Cost 281,588 187,892 175,070 177,112 171,712 176,960 174,802 37.53%
-
Net Worth 63,150 59,652 39,294 32,621 27,895 24,381 22,187 101.22%
Dividend
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 63,150 59,652 39,294 32,621 27,895 24,381 22,187 101.22%
NOSH 41,561 37,755 34,469 29,655 21,964 21,964 21,967 53.15%
Ratio Analysis
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.39% 6.27% 8.00% 5.37% 4.41% 4.42% 4.49% -
ROE 25.81% 20.75% 37.68% 29.58% 27.25% 33.56% 37.04% -
Per Share
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 711.65 530.96 552.05 631.14 817.86 842.90 833.12 -9.99%
EPS 38.98 32.55 42.96 32.52 34.61 37.25 37.40 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.58 1.14 1.10 1.27 1.11 1.01 30.84%
Adjusted Per Share Value based on latest NOSH - 29,655
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 225.31 151.76 144.05 141.69 135.99 140.16 138.55 38.41%
EPS 12.34 9.37 11.21 7.30 5.75 6.19 6.22 58.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.4516 0.2975 0.2469 0.2112 0.1846 0.168 101.20%
Price Multiplier on Financial Quarter End Date
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.78 1.45 1.65 1.10 0.88 0.63 0.56 -
P/RPS 0.25 0.27 0.30 0.17 0.11 0.07 0.07 134.19%
P/EPS 4.57 4.42 3.84 3.38 2.54 1.69 1.50 110.58%
EY 21.90 22.61 26.04 29.58 39.33 59.13 66.80 -52.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 1.45 1.00 0.69 0.57 0.55 66.57%
Price Multiplier on Announcement Date
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 -
Price 2.39 1.58 1.63 1.55 1.07 0.75 0.63 -
P/RPS 0.34 0.30 0.30 0.25 0.13 0.09 0.08 163.07%
P/EPS 6.13 4.82 3.79 4.76 3.09 2.01 1.68 137.57%
EY 16.31 20.75 26.36 20.99 32.35 49.67 59.38 -57.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 1.43 1.41 0.84 0.68 0.62 86.89%

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