[HEXAGON] QoQ Annualized Quarter Result on 30-Mar-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Mar-2006 [#2]
Profit Trend
QoQ- 31.71%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 297,624 288,696 205,278 297,624 200,465 190,288 187,168 44.83%
PBT 19,774 20,456 14,375 19,774 14,644 17,414 12,528 43.98%
Tax -3,740 -5,036 -2,208 -3,738 -2,070 -2,196 -2,472 39.19%
NP 16,034 15,420 12,167 16,036 12,573 15,218 10,056 45.15%
-
NP to SH 16,302 15,784 12,121 16,302 12,377 14,808 9,648 52.03%
-
Tax Rate 18.91% 24.62% 15.36% 18.90% 14.14% 12.61% 19.73% -
Total Cost 281,590 273,276 193,111 281,588 187,892 175,070 177,112 44.82%
-
Net Worth 62,130 60,221 51,337 63,150 59,652 39,294 32,621 67.29%
Dividend
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 62,130 60,221 51,337 63,150 59,652 39,294 32,621 67.29%
NOSH 41,145 42,113 37,748 41,561 37,755 34,469 29,655 29.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.39% 5.34% 5.93% 5.39% 6.27% 8.00% 5.37% -
ROE 26.24% 26.21% 23.61% 25.81% 20.75% 37.68% 29.58% -
Per Share
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 723.34 685.52 543.81 711.65 530.96 552.05 631.14 11.50%
EPS 39.62 37.48 32.11 38.98 32.55 42.96 32.52 17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.36 1.51 1.58 1.14 1.10 28.79%
Adjusted Per Share Value based on latest NOSH - 41,561
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 225.31 218.55 155.40 225.31 151.76 144.05 141.69 44.84%
EPS 12.34 11.95 9.18 12.34 9.37 11.21 7.30 52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4703 0.4559 0.3886 0.4781 0.4516 0.2975 0.2469 67.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.66 1.42 1.77 1.78 1.45 1.65 1.10 -
P/RPS 0.23 0.21 0.33 0.25 0.27 0.30 0.17 27.30%
P/EPS 4.19 3.79 5.51 4.57 4.42 3.84 3.38 18.71%
EY 23.87 26.39 18.14 21.90 22.61 26.04 29.58 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.99 1.30 1.18 0.92 1.45 1.00 7.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 -
Price 2.47 1.49 1.54 2.39 1.58 1.63 1.55 -
P/RPS 0.34 0.22 0.28 0.34 0.30 0.30 0.25 27.83%
P/EPS 6.23 3.98 4.80 6.13 4.82 3.79 4.76 23.97%
EY 16.04 25.15 20.85 16.31 20.75 26.36 20.99 -19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 1.13 1.58 1.00 1.43 1.41 12.82%

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