[HEXAGON] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -1.38%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 258,946 235,124 226,987 191,132 183,274 183,375 179,641 34.00%
PBT 15,555 16,017 15,757 12,741 12,715 10,267 9,286 51.12%
Tax -2,978 -2,199 -2,162 -1,653 -1,419 -1,596 -1,494 73.69%
NP 12,577 13,818 13,595 11,088 11,296 8,671 7,792 46.70%
-
NP to SH 12,869 13,916 13,490 10,748 10,898 8,376 7,599 52.45%
-
Tax Rate 19.14% 13.73% 13.72% 12.97% 11.16% 15.54% 16.09% -
Total Cost 246,369 221,306 213,392 180,044 171,978 174,704 171,849 33.41%
-
Net Worth 60,221 51,325 62,757 59,644 39,301 32,621 21,729 126.13%
Dividend
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,221 51,325 62,757 59,644 39,301 32,621 21,729 126.13%
NOSH 42,113 37,739 41,561 37,749 34,475 29,655 21,949 68.47%
Ratio Analysis
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.86% 5.88% 5.99% 5.80% 6.16% 4.73% 4.34% -
ROE 21.37% 27.11% 21.50% 18.02% 27.73% 25.68% 34.97% -
Per Share
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 614.88 623.02 546.15 506.31 531.61 618.35 818.45 -20.46%
EPS 30.56 36.87 32.46 28.47 31.61 28.24 34.62 -9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.51 1.58 1.14 1.10 0.99 34.22%
Adjusted Per Share Value based on latest NOSH - 37,749
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 196.03 177.99 171.83 144.69 138.74 138.82 135.99 34.00%
EPS 9.74 10.53 10.21 8.14 8.25 6.34 5.75 52.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.3885 0.4751 0.4515 0.2975 0.2469 0.1645 126.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.42 1.77 1.78 1.45 1.65 1.10 0.88 -
P/RPS 0.23 0.28 0.33 0.29 0.31 0.18 0.11 80.47%
P/EPS 4.65 4.80 5.48 5.09 5.22 3.89 2.54 62.25%
EY 21.52 20.83 18.23 19.64 19.16 25.68 39.34 -38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.30 1.18 0.92 1.45 1.00 0.89 8.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 -
Price 1.49 1.54 2.39 1.58 1.63 1.55 1.07 -
P/RPS 0.24 0.25 0.44 0.31 0.31 0.25 0.13 63.35%
P/EPS 4.88 4.18 7.36 5.55 5.16 5.49 3.09 44.16%
EY 20.51 23.94 13.58 18.02 19.39 18.22 32.36 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.58 1.00 1.43 1.41 1.08 -2.97%

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