[HEXAGON] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -7.52%
YoY- 53.64%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Revenue 274,913 279,996 280,379 258,946 235,124 226,987 191,132 33.85%
PBT 17,963 18,180 18,054 15,555 16,017 15,757 12,741 31.72%
Tax -3,913 -3,258 -3,134 -2,978 -2,199 -2,162 -1,653 99.62%
NP 14,050 14,922 14,920 12,577 13,818 13,595 11,088 20.91%
-
NP to SH 15,003 15,080 15,196 12,869 13,916 13,490 10,748 30.67%
-
Tax Rate 21.78% 17.92% 17.36% 19.14% 13.73% 13.72% 12.97% -
Total Cost 260,863 265,074 265,459 246,369 221,306 213,392 180,044 34.64%
-
Net Worth 69,127 65,835 62,143 60,221 51,325 62,757 59,644 12.56%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Net Worth 69,127 65,835 62,143 60,221 51,325 62,757 59,644 12.56%
NOSH 41,147 41,146 41,154 42,113 37,739 41,561 37,749 7.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
NP Margin 5.11% 5.33% 5.32% 4.86% 5.88% 5.99% 5.80% -
ROE 21.70% 22.91% 24.45% 21.37% 27.11% 21.50% 18.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 668.12 680.48 681.28 614.88 623.02 546.15 506.31 24.91%
EPS 36.46 36.65 36.92 30.56 36.87 32.46 28.47 21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.60 1.51 1.43 1.36 1.51 1.58 5.04%
Adjusted Per Share Value based on latest NOSH - 42,113
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 208.11 211.96 212.25 196.03 177.99 171.83 144.69 33.85%
EPS 11.36 11.42 11.50 9.74 10.53 10.21 8.14 30.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.4984 0.4704 0.4559 0.3885 0.4751 0.4515 12.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 -
Price 2.75 2.55 1.66 1.42 1.77 1.78 1.45 -
P/RPS 0.41 0.37 0.24 0.23 0.28 0.33 0.29 32.01%
P/EPS 7.54 6.96 4.50 4.65 4.80 5.48 5.09 37.05%
EY 13.26 14.37 22.24 21.52 20.83 18.23 19.64 -27.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.59 1.10 0.99 1.30 1.18 0.92 58.99%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 -
Price 2.90 2.45 2.47 1.49 1.54 2.39 1.58 -
P/RPS 0.43 0.36 0.36 0.24 0.25 0.44 0.31 30.01%
P/EPS 7.95 6.69 6.69 4.88 4.18 7.36 5.55 33.41%
EY 12.57 14.96 14.95 20.51 23.94 13.58 18.02 -25.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.53 1.64 1.04 1.13 1.58 1.00 55.22%

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