[HEXAGON] QoQ Cumulative 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- 48.71%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Revenue 225,068 148,812 72,174 205,278 148,812 150,349 95,144 98.90%
PBT 14,788 9,887 5,114 14,375 9,887 10,983 8,707 52.66%
Tax -2,603 -1,870 -1,259 -2,208 -1,869 -1,553 -1,098 99.25%
NP 12,185 8,017 3,855 12,167 8,018 9,430 7,609 45.65%
-
NP to SH 12,243 8,151 3,946 12,121 8,151 9,283 7,404 49.43%
-
Tax Rate 17.60% 18.91% 24.62% 15.36% 18.90% 14.14% 12.61% -
Total Cost 212,883 140,795 68,319 193,111 140,794 140,919 87,535 103.35%
-
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 18.58% 13.12% 6.55% 23.61% 12.91% 15.56% 18.84% -
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 546.54 361.67 171.38 543.81 355.83 398.22 276.03 72.56%
EPS 29.73 19.81 9.37 32.11 19.49 24.41 21.48 29.64%
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 170.38 112.65 54.64 155.40 112.65 113.82 72.03 98.89%
EPS 9.27 6.17 2.99 9.18 6.17 7.03 5.60 49.56%
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 0.47 0.46 0.83 0.33 0.50 0.36 0.60 -17.71%
P/EPS 8.58 8.38 15.15 5.51 9.13 5.90 7.68 9.25%
EY 11.66 11.93 6.60 18.14 10.95 16.96 13.02 -8.43%
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 0.45 0.68 0.87 0.28 0.67 0.40 0.59 -19.45%
P/EPS 8.24 12.47 15.90 4.80 12.26 6.43 7.59 6.78%
EY 12.13 8.02 6.29 20.85 8.15 15.56 13.18 -6.41%
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