[HEXAGON] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 10.23%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 226,987 191,132 183,274 183,375 179,641 182,990 177,160 18.01%
PBT 15,757 12,741 12,715 10,267 9,286 10,680 13,631 10.17%
Tax -2,162 -1,653 -1,419 -1,596 -1,494 -1,749 -1,422 32.32%
NP 13,595 11,088 11,296 8,671 7,792 8,931 12,209 7.45%
-
NP to SH 13,490 10,748 10,898 8,376 7,599 8,931 12,209 6.89%
-
Tax Rate 13.72% 12.97% 11.16% 15.54% 16.09% 16.38% 10.43% -
Total Cost 213,392 180,044 171,978 174,704 171,849 174,059 164,951 18.78%
-
Net Worth 62,757 59,644 39,301 32,621 21,729 24,374 22,184 100.40%
Dividend
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 62,757 59,644 39,301 32,621 21,729 24,374 22,184 100.40%
NOSH 41,561 37,749 34,475 29,655 21,949 21,958 21,964 53.16%
Ratio Analysis
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.99% 5.80% 6.16% 4.73% 4.34% 4.88% 6.89% -
ROE 21.50% 18.02% 27.73% 25.68% 34.97% 36.64% 55.03% -
Per Share
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 546.15 506.31 531.61 618.35 818.45 833.33 806.58 -22.94%
EPS 32.46 28.47 31.61 28.24 34.62 40.67 55.59 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.58 1.14 1.10 0.99 1.11 1.01 30.84%
Adjusted Per Share Value based on latest NOSH - 29,655
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 171.83 144.69 138.74 138.82 135.99 138.53 134.11 18.02%
EPS 10.21 8.14 8.25 6.34 5.75 6.76 9.24 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4751 0.4515 0.2975 0.2469 0.1645 0.1845 0.1679 100.43%
Price Multiplier on Financial Quarter End Date
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.78 1.45 1.65 1.10 0.88 0.63 0.56 -
P/RPS 0.33 0.29 0.31 0.18 0.11 0.08 0.07 181.95%
P/EPS 5.48 5.09 5.22 3.89 2.54 1.55 1.01 209.73%
EY 18.23 19.64 19.16 25.68 39.34 64.56 99.26 -67.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 1.45 1.00 0.89 0.57 0.55 66.57%
Price Multiplier on Announcement Date
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 -
Price 2.39 1.58 1.63 1.55 1.07 0.75 0.63 -
P/RPS 0.44 0.31 0.31 0.25 0.13 0.09 0.08 212.55%
P/EPS 7.36 5.55 5.16 5.49 3.09 1.84 1.13 249.96%
EY 13.58 18.02 19.39 18.22 32.36 54.23 88.23 -71.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 1.43 1.41 1.08 0.68 0.62 86.89%

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