[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -25.65%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Revenue 300,090 297,624 288,696 205,278 297,624 200,465 190,288 43.88%
PBT 19,717 19,774 20,456 14,375 19,774 14,644 17,414 10.42%
Tax -3,470 -3,740 -5,036 -2,208 -3,738 -2,070 -2,196 44.11%
NP 16,246 16,034 15,420 12,167 16,036 12,573 15,218 5.35%
-
NP to SH 16,324 16,302 15,784 12,121 16,302 12,377 14,808 8.09%
-
Tax Rate 17.60% 18.91% 24.62% 15.36% 18.90% 14.14% 12.61% -
Total Cost 283,844 281,590 273,276 193,111 281,588 187,892 175,070 47.10%
-
Net Worth 65,889 62,130 60,221 51,337 63,150 59,652 39,294 51.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Net Worth 65,889 62,130 60,221 51,337 63,150 59,652 39,294 51.11%
NOSH 41,180 41,145 42,113 37,748 41,561 37,755 34,469 15.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.41% 5.39% 5.34% 5.93% 5.39% 6.27% 8.00% -
ROE 24.78% 26.24% 26.21% 23.61% 25.81% 20.75% 37.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
RPS 728.72 723.34 685.52 543.81 711.65 530.96 552.05 24.82%
EPS 39.64 39.62 37.48 32.11 38.98 32.55 42.96 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.51 1.43 1.36 1.51 1.58 1.14 31.09%
Adjusted Per Share Value based on latest NOSH - 37,739
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
RPS 227.17 225.31 218.55 155.40 225.31 151.76 144.05 43.88%
EPS 12.36 12.34 11.95 9.18 12.34 9.37 11.21 8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4988 0.4703 0.4559 0.3886 0.4781 0.4516 0.2975 51.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 -
Price 2.55 1.66 1.42 1.77 1.78 1.45 1.65 -
P/RPS 0.35 0.23 0.21 0.33 0.25 0.27 0.30 13.10%
P/EPS 6.43 4.19 3.79 5.51 4.57 4.42 3.84 50.94%
EY 15.55 23.87 26.39 18.14 21.90 22.61 26.04 -33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.10 0.99 1.30 1.18 0.92 1.45 7.63%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Date 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 -
Price 2.45 2.47 1.49 1.54 2.39 1.58 1.63 -
P/RPS 0.34 0.34 0.22 0.28 0.34 0.30 0.30 10.51%
P/EPS 6.18 6.23 3.98 4.80 6.13 4.82 3.79 47.77%
EY 16.18 16.04 25.15 20.85 16.31 20.75 26.36 -32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.64 1.04 1.13 1.58 1.00 1.43 5.54%

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