[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -0.43%
YoY- 476.79%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 190,288 187,168 179,640 185,142 183,020 172,232 137,561 24.12%
PBT 17,414 12,528 9,287 10,038 10,560 8,604 3,913 170.31%
Tax -2,196 -2,472 -1,359 -1,856 -2,342 -2,064 -73 865.25%
NP 15,218 10,056 7,928 8,182 8,218 6,540 3,840 150.21%
-
NP to SH 14,808 9,648 7,602 8,182 8,218 6,540 3,840 145.70%
-
Tax Rate 12.61% 19.73% 14.63% 18.49% 22.18% 23.99% 1.87% -
Total Cost 175,070 177,112 171,712 176,960 174,802 165,692 133,721 19.65%
-
Net Worth 39,294 32,621 27,895 24,381 22,187 15,801 14,718 92.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 39,294 32,621 27,895 24,381 22,187 15,801 14,718 92.33%
NOSH 34,469 29,655 21,964 21,964 21,967 21,946 21,967 34.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.00% 5.37% 4.41% 4.42% 4.49% 3.80% 2.79% -
ROE 37.68% 29.58% 27.25% 33.56% 37.04% 41.39% 26.09% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 552.05 631.14 817.86 842.90 833.12 784.79 626.19 -8.05%
EPS 42.96 32.52 34.61 37.25 37.40 29.80 17.48 82.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.27 1.11 1.01 0.72 0.67 42.47%
Adjusted Per Share Value based on latest NOSH - 21,958
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 144.05 141.69 135.99 140.16 138.55 130.38 104.14 24.12%
EPS 11.21 7.30 5.75 6.19 6.22 4.95 2.91 145.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.2469 0.2112 0.1846 0.168 0.1196 0.1114 92.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.65 1.10 0.88 0.63 0.56 0.57 0.57 -
P/RPS 0.30 0.17 0.11 0.07 0.07 0.07 0.09 122.98%
P/EPS 3.84 3.38 2.54 1.69 1.50 1.91 3.26 11.52%
EY 26.04 29.58 39.33 59.13 66.80 52.28 30.67 -10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 0.69 0.57 0.55 0.79 0.85 42.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 26/05/04 -
Price 1.63 1.55 1.07 0.75 0.63 0.58 0.62 -
P/RPS 0.30 0.25 0.13 0.09 0.08 0.07 0.10 107.86%
P/EPS 3.79 4.76 3.09 2.01 1.68 1.95 3.55 4.45%
EY 26.36 20.99 32.35 49.67 59.38 51.38 28.19 -4.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.41 0.84 0.68 0.62 0.81 0.93 33.18%

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