[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -16.41%
YoY- 51.26%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 288,696 205,278 297,624 200,465 190,288 187,168 179,640 46.19%
PBT 20,456 14,375 19,774 14,644 17,414 12,528 9,287 88.15%
Tax -5,036 -2,208 -3,738 -2,070 -2,196 -2,472 -1,359 185.32%
NP 15,420 12,167 16,036 12,573 15,218 10,056 7,928 70.31%
-
NP to SH 15,784 12,121 16,302 12,377 14,808 9,648 7,602 79.46%
-
Tax Rate 24.62% 15.36% 18.90% 14.14% 12.61% 19.73% 14.63% -
Total Cost 273,276 193,111 281,588 187,892 175,070 177,112 171,712 45.05%
-
Net Worth 60,221 51,337 63,150 59,652 39,294 32,621 27,895 85.15%
Dividend
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,221 51,337 63,150 59,652 39,294 32,621 27,895 85.15%
NOSH 42,113 37,748 41,561 37,755 34,469 29,655 21,964 68.37%
Ratio Analysis
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.34% 5.93% 5.39% 6.27% 8.00% 5.37% 4.41% -
ROE 26.21% 23.61% 25.81% 20.75% 37.68% 29.58% 27.25% -
Per Share
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 685.52 543.81 711.65 530.96 552.05 631.14 817.86 -13.17%
EPS 37.48 32.11 38.98 32.55 42.96 32.52 34.61 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.51 1.58 1.14 1.10 1.27 9.96%
Adjusted Per Share Value based on latest NOSH - 37,749
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 218.55 155.40 225.31 151.76 144.05 141.69 135.99 46.19%
EPS 11.95 9.18 12.34 9.37 11.21 7.30 5.75 79.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.3886 0.4781 0.4516 0.2975 0.2469 0.2112 85.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.42 1.77 1.78 1.45 1.65 1.10 0.88 -
P/RPS 0.21 0.33 0.25 0.27 0.30 0.17 0.11 67.79%
P/EPS 3.79 5.51 4.57 4.42 3.84 3.38 2.54 37.75%
EY 26.39 18.14 21.90 22.61 26.04 29.58 39.33 -27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.30 1.18 0.92 1.45 1.00 0.69 33.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 -
Price 1.49 1.54 2.39 1.58 1.63 1.55 1.07 -
P/RPS 0.22 0.28 0.34 0.30 0.30 0.25 0.13 52.36%
P/EPS 3.98 4.80 6.13 4.82 3.79 4.76 3.09 22.45%
EY 25.15 20.85 16.31 20.75 26.36 20.99 32.35 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.58 1.00 1.43 1.41 0.84 18.64%

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