[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -7.1%
YoY- 97.97%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,465 190,288 187,168 179,640 185,142 183,020 172,232 10.61%
PBT 14,644 17,414 12,528 9,287 10,038 10,560 8,604 42.41%
Tax -2,070 -2,196 -2,472 -1,359 -1,856 -2,342 -2,064 0.19%
NP 12,573 15,218 10,056 7,928 8,182 8,218 6,540 54.42%
-
NP to SH 12,377 14,808 9,648 7,602 8,182 8,218 6,540 52.82%
-
Tax Rate 14.14% 12.61% 19.73% 14.63% 18.49% 22.18% 23.99% -
Total Cost 187,892 175,070 177,112 171,712 176,960 174,802 165,692 8.71%
-
Net Worth 59,652 39,294 32,621 27,895 24,381 22,187 15,801 141.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,652 39,294 32,621 27,895 24,381 22,187 15,801 141.86%
NOSH 37,755 34,469 29,655 21,964 21,964 21,967 21,946 43.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.27% 8.00% 5.37% 4.41% 4.42% 4.49% 3.80% -
ROE 20.75% 37.68% 29.58% 27.25% 33.56% 37.04% 41.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 530.96 552.05 631.14 817.86 842.90 833.12 784.79 -22.87%
EPS 32.55 42.96 32.52 34.61 37.25 37.40 29.80 6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.14 1.10 1.27 1.11 1.01 0.72 68.62%
Adjusted Per Share Value based on latest NOSH - 21,949
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 151.76 144.05 141.69 135.99 140.16 138.55 130.38 10.62%
EPS 9.37 11.21 7.30 5.75 6.19 6.22 4.95 52.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4516 0.2975 0.2469 0.2112 0.1846 0.168 0.1196 141.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.45 1.65 1.10 0.88 0.63 0.56 0.57 -
P/RPS 0.27 0.30 0.17 0.11 0.07 0.07 0.07 145.34%
P/EPS 4.42 3.84 3.38 2.54 1.69 1.50 1.91 74.68%
EY 22.61 26.04 29.58 39.33 59.13 66.80 52.28 -42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.45 1.00 0.69 0.57 0.55 0.79 10.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 -
Price 1.58 1.63 1.55 1.07 0.75 0.63 0.58 -
P/RPS 0.30 0.30 0.25 0.13 0.09 0.08 0.07 163.14%
P/EPS 4.82 3.79 4.76 3.09 2.01 1.68 1.95 82.51%
EY 20.75 26.36 20.99 32.35 49.67 59.38 51.38 -45.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.43 1.41 0.84 0.68 0.62 0.81 15.03%

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