[HEXAGON] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 30.22%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Revenue 274,914 300,090 297,624 288,696 205,278 297,624 200,465 28.83%
PBT 17,963 19,717 19,774 20,456 14,375 19,774 14,644 17.80%
Tax -3,913 -3,470 -3,740 -5,036 -2,208 -3,738 -2,070 66.66%
NP 14,050 16,246 16,034 15,420 12,167 16,036 12,573 9.31%
-
NP to SH 15,004 16,324 16,302 15,784 12,121 16,302 12,377 16.69%
-
Tax Rate 21.78% 17.60% 18.91% 24.62% 15.36% 18.90% 14.14% -
Total Cost 260,864 283,844 281,590 273,276 193,111 281,588 187,892 30.11%
-
Net Worth 69,173 65,889 62,130 60,221 51,337 63,150 59,652 12.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Net Worth 69,173 65,889 62,130 60,221 51,337 63,150 59,652 12.61%
NOSH 41,174 41,180 41,145 42,113 37,748 41,561 37,755 7.20%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
NP Margin 5.11% 5.41% 5.39% 5.34% 5.93% 5.39% 6.27% -
ROE 21.69% 24.78% 26.24% 26.21% 23.61% 25.81% 20.75% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 667.68 728.72 723.34 685.52 543.81 711.65 530.96 20.17%
EPS 36.44 39.64 39.62 37.48 32.11 38.98 32.55 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.60 1.51 1.43 1.36 1.51 1.58 5.04%
Adjusted Per Share Value based on latest NOSH - 42,113
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 208.12 227.17 225.31 218.55 155.40 225.31 151.76 28.83%
EPS 11.36 12.36 12.34 11.95 9.18 12.34 9.37 16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5237 0.4988 0.4703 0.4559 0.3886 0.4781 0.4516 12.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 -
Price 2.75 2.55 1.66 1.42 1.77 1.78 1.45 -
P/RPS 0.41 0.35 0.23 0.21 0.33 0.25 0.27 39.80%
P/EPS 7.55 6.43 4.19 3.79 5.51 4.57 4.42 53.64%
EY 13.25 15.55 23.87 26.39 18.14 21.90 22.61 -34.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.59 1.10 0.99 1.30 1.18 0.92 58.99%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 -
Price 2.90 2.45 2.47 1.49 1.54 2.39 1.58 -
P/RPS 0.43 0.34 0.34 0.22 0.28 0.34 0.30 33.48%
P/EPS 7.96 6.18 6.23 3.98 4.80 6.13 4.82 49.54%
EY 12.57 16.18 16.04 25.15 20.85 16.31 20.75 -33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.53 1.64 1.04 1.13 1.58 1.00 55.22%

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