[HEXAGON] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 53.48%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 205,278 297,624 200,465 190,288 187,168 179,640 185,142 8.63%
PBT 14,375 19,774 14,644 17,414 12,528 9,287 10,038 33.38%
Tax -2,208 -3,738 -2,070 -2,196 -2,472 -1,359 -1,856 14.94%
NP 12,167 16,036 12,573 15,218 10,056 7,928 8,182 37.47%
-
NP to SH 12,121 16,302 12,377 14,808 9,648 7,602 8,182 37.06%
-
Tax Rate 15.36% 18.90% 14.14% 12.61% 19.73% 14.63% 18.49% -
Total Cost 193,111 281,588 187,892 175,070 177,112 171,712 176,960 7.25%
-
Net Worth 51,337 63,150 59,652 39,294 32,621 27,895 24,381 81.72%
Dividend
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 51,337 63,150 59,652 39,294 32,621 27,895 24,381 81.72%
NOSH 37,748 41,561 37,755 34,469 29,655 21,964 21,964 54.40%
Ratio Analysis
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.93% 5.39% 6.27% 8.00% 5.37% 4.41% 4.42% -
ROE 23.61% 25.81% 20.75% 37.68% 29.58% 27.25% 33.56% -
Per Share
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 543.81 711.65 530.96 552.05 631.14 817.86 842.90 -29.64%
EPS 32.11 38.98 32.55 42.96 32.52 34.61 37.25 -11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.51 1.58 1.14 1.10 1.27 1.11 17.69%
Adjusted Per Share Value based on latest NOSH - 34,475
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 155.40 225.31 151.76 144.05 141.69 135.99 140.16 8.63%
EPS 9.18 12.34 9.37 11.21 7.30 5.75 6.19 37.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3886 0.4781 0.4516 0.2975 0.2469 0.2112 0.1846 81.68%
Price Multiplier on Financial Quarter End Date
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.77 1.78 1.45 1.65 1.10 0.88 0.63 -
P/RPS 0.33 0.25 0.27 0.30 0.17 0.11 0.07 246.90%
P/EPS 5.51 4.57 4.42 3.84 3.38 2.54 1.69 158.07%
EY 18.14 21.90 22.61 26.04 29.58 39.33 59.13 -61.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 0.92 1.45 1.00 0.69 0.57 93.75%
Price Multiplier on Announcement Date
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 -
Price 1.54 2.39 1.58 1.63 1.55 1.07 0.75 -
P/RPS 0.28 0.34 0.30 0.30 0.25 0.13 0.09 148.55%
P/EPS 4.80 6.13 4.82 3.79 4.76 3.09 2.01 101.03%
EY 20.85 16.31 20.75 26.36 20.99 32.35 49.67 -50.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.58 1.00 1.43 1.41 0.84 0.68 50.29%

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