[HEXAGON] QoQ TTM Result on 30-Mar-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Mar-2006 [#2]
Profit Trend
QoQ- 25.51%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 280,379 258,946 235,124 226,987 191,132 183,274 183,375 40.37%
PBT 18,054 15,555 16,017 15,757 12,741 12,715 10,267 56.95%
Tax -3,134 -2,978 -2,199 -2,162 -1,653 -1,419 -1,596 71.42%
NP 14,920 12,577 13,818 13,595 11,088 11,296 8,671 54.25%
-
NP to SH 15,196 12,869 13,916 13,490 10,748 10,898 8,376 60.92%
-
Tax Rate 17.36% 19.14% 13.73% 13.72% 12.97% 11.16% 15.54% -
Total Cost 265,459 246,369 221,306 213,392 180,044 171,978 174,704 39.67%
-
Net Worth 62,143 60,221 51,325 62,757 59,644 39,301 32,621 67.32%
Dividend
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 62,143 60,221 51,325 62,757 59,644 39,301 32,621 67.32%
NOSH 41,154 42,113 37,739 41,561 37,749 34,475 29,655 29.91%
Ratio Analysis
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.32% 4.86% 5.88% 5.99% 5.80% 6.16% 4.73% -
ROE 24.45% 21.37% 27.11% 21.50% 18.02% 27.73% 25.68% -
Per Share
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 681.28 614.88 623.02 546.15 506.31 531.61 618.35 8.04%
EPS 36.92 30.56 36.87 32.46 28.47 31.61 28.24 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.36 1.51 1.58 1.14 1.10 28.79%
Adjusted Per Share Value based on latest NOSH - 41,561
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 212.25 196.03 177.99 171.83 144.69 138.74 138.82 40.37%
EPS 11.50 9.74 10.53 10.21 8.14 8.25 6.34 60.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4704 0.4559 0.3885 0.4751 0.4515 0.2975 0.2469 67.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.66 1.42 1.77 1.78 1.45 1.65 1.10 -
P/RPS 0.24 0.23 0.28 0.33 0.29 0.31 0.18 25.83%
P/EPS 4.50 4.65 4.80 5.48 5.09 5.22 3.89 12.33%
EY 22.24 21.52 20.83 18.23 19.64 19.16 25.68 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.99 1.30 1.18 0.92 1.45 1.00 7.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 -
Price 2.47 1.49 1.54 2.39 1.58 1.63 1.55 -
P/RPS 0.36 0.24 0.25 0.44 0.31 0.31 0.25 33.80%
P/EPS 6.69 4.88 4.18 7.36 5.55 5.16 5.49 17.10%
EY 14.95 20.51 23.94 13.58 18.02 19.39 18.22 -14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 1.13 1.58 1.00 1.43 1.41 12.82%

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