[HEXAGON] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 30.11%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 235,124 226,987 191,132 183,274 183,375 179,641 182,990 22.27%
PBT 16,017 15,757 12,741 12,715 10,267 9,286 10,680 38.41%
Tax -2,199 -2,162 -1,653 -1,419 -1,596 -1,494 -1,749 20.16%
NP 13,818 13,595 11,088 11,296 8,671 7,792 8,931 41.92%
-
NP to SH 13,916 13,490 10,748 10,898 8,376 7,599 8,931 42.72%
-
Tax Rate 13.73% 13.72% 12.97% 11.16% 15.54% 16.09% 16.38% -
Total Cost 221,306 213,392 180,044 171,978 174,704 171,849 174,059 21.24%
-
Net Worth 51,325 62,757 59,644 39,301 32,621 21,729 24,374 81.73%
Dividend
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 51,325 62,757 59,644 39,301 32,621 21,729 24,374 81.73%
NOSH 37,739 41,561 37,749 34,475 29,655 21,949 21,958 54.40%
Ratio Analysis
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.88% 5.99% 5.80% 6.16% 4.73% 4.34% 4.88% -
ROE 27.11% 21.50% 18.02% 27.73% 25.68% 34.97% 36.64% -
Per Share
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 623.02 546.15 506.31 531.61 618.35 818.45 833.33 -20.80%
EPS 36.87 32.46 28.47 31.61 28.24 34.62 40.67 -7.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.51 1.58 1.14 1.10 0.99 1.11 17.69%
Adjusted Per Share Value based on latest NOSH - 34,475
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 177.99 171.83 144.69 138.74 138.82 135.99 138.53 22.27%
EPS 10.53 10.21 8.14 8.25 6.34 5.75 6.76 42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.4751 0.4515 0.2975 0.2469 0.1645 0.1845 81.72%
Price Multiplier on Financial Quarter End Date
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.77 1.78 1.45 1.65 1.10 0.88 0.63 -
P/RPS 0.28 0.33 0.29 0.31 0.18 0.11 0.08 173.18%
P/EPS 4.80 5.48 5.09 5.22 3.89 2.54 1.55 147.63%
EY 20.83 18.23 19.64 19.16 25.68 39.34 64.56 -59.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 0.92 1.45 1.00 0.89 0.57 93.75%
Price Multiplier on Announcement Date
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 -
Price 1.54 2.39 1.58 1.63 1.55 1.07 0.75 -
P/RPS 0.25 0.44 0.31 0.31 0.25 0.13 0.09 126.95%
P/EPS 4.18 7.36 5.55 5.16 5.49 3.09 1.84 93.13%
EY 23.94 13.58 18.02 19.39 18.22 32.36 54.23 -48.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.58 1.00 1.43 1.41 1.08 0.68 50.29%

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