[HEXAGON] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -14.91%
YoY- 100.93%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 191,132 183,274 183,375 179,641 182,990 177,160 157,218 13.86%
PBT 12,741 12,715 10,267 9,286 10,680 13,631 8,436 31.53%
Tax -1,653 -1,419 -1,596 -1,494 -1,749 -1,422 -678 80.85%
NP 11,088 11,296 8,671 7,792 8,931 12,209 7,758 26.80%
-
NP to SH 10,748 10,898 8,376 7,599 8,931 12,209 7,758 24.20%
-
Tax Rate 12.97% 11.16% 15.54% 16.09% 16.38% 10.43% 8.04% -
Total Cost 180,044 171,978 174,704 171,849 174,059 164,951 149,460 13.17%
-
Net Worth 59,644 39,301 32,621 21,729 24,374 22,184 15,801 141.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,644 39,301 32,621 21,729 24,374 22,184 15,801 141.84%
NOSH 37,749 34,475 29,655 21,949 21,958 21,964 21,946 43.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.80% 6.16% 4.73% 4.34% 4.88% 6.89% 4.93% -
ROE 18.02% 27.73% 25.68% 34.97% 36.64% 55.03% 49.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 506.31 531.61 618.35 818.45 833.33 806.58 716.38 -20.60%
EPS 28.47 31.61 28.24 34.62 40.67 55.59 35.35 -13.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.14 1.10 0.99 1.11 1.01 0.72 68.62%
Adjusted Per Share Value based on latest NOSH - 21,949
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 144.69 138.74 138.82 135.99 138.53 134.11 119.02 13.86%
EPS 8.14 8.25 6.34 5.75 6.76 9.24 5.87 24.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4515 0.2975 0.2469 0.1645 0.1845 0.1679 0.1196 141.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.45 1.65 1.10 0.88 0.63 0.56 0.57 -
P/RPS 0.29 0.31 0.18 0.11 0.08 0.07 0.08 135.42%
P/EPS 5.09 5.22 3.89 2.54 1.55 1.01 1.61 114.95%
EY 19.64 19.16 25.68 39.34 64.56 99.26 62.02 -53.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.45 1.00 0.89 0.57 0.55 0.79 10.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 -
Price 1.58 1.63 1.55 1.07 0.75 0.63 0.58 -
P/RPS 0.31 0.31 0.25 0.13 0.09 0.08 0.08 146.09%
P/EPS 5.55 5.16 5.49 3.09 1.84 1.13 1.64 124.90%
EY 18.02 19.39 18.22 32.36 54.23 88.23 60.95 -55.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.43 1.41 1.08 0.68 0.62 0.81 15.03%

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