[HEXAGON] YoY Annualized Quarter 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- 53.48%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Revenue 334,732 297,624 297,624 190,288 183,020 103,094 109,460 20.46%
PBT 21,654 19,774 19,774 17,414 10,560 -7,116 2,756 40.97%
Tax -4,218 -3,740 -3,738 -2,196 -2,342 494 -654 36.41%
NP 17,436 16,034 16,036 15,218 8,218 -6,622 2,102 42.25%
-
NP to SH 17,072 16,302 16,302 14,808 8,218 -6,622 2,102 41.75%
-
Tax Rate 19.48% 18.91% 18.90% 12.61% 22.18% - 23.73% -
Total Cost 317,296 281,590 281,588 175,070 174,802 109,716 107,358 19.78%
-
Net Worth 77,001 62,130 63,150 39,294 22,187 6,370 25,703 20.05%
Dividend
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Net Worth 77,001 62,130 63,150 39,294 22,187 6,370 25,703 20.05%
NOSH 41,177 41,145 41,561 34,469 21,967 21,968 21,987 11.01%
Ratio Analysis
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
NP Margin 5.21% 5.39% 5.39% 8.00% 4.49% -6.42% 1.92% -
ROE 22.17% 26.24% 25.81% 37.68% 37.04% -103.94% 8.18% -
Per Share
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 812.91 723.34 711.65 552.05 833.12 469.28 497.83 8.51%
EPS 41.46 39.62 38.98 42.96 37.40 -30.14 9.56 27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.51 1.51 1.14 1.01 0.29 1.169 8.14%
Adjusted Per Share Value based on latest NOSH - 34,475
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 253.40 225.31 225.31 144.05 138.55 78.04 82.86 20.46%
EPS 12.92 12.34 12.34 11.21 6.22 -5.01 1.59 41.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.4703 0.4781 0.2975 0.168 0.0482 0.1946 20.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 -
Price 2.49 1.66 1.78 1.65 0.56 0.49 0.60 -
P/RPS 0.31 0.23 0.25 0.30 0.07 0.10 0.12 17.12%
P/EPS 6.01 4.19 4.57 3.84 1.50 -1.63 6.28 -0.72%
EY 16.65 23.87 21.90 26.04 66.80 -61.52 15.93 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 1.18 1.45 0.55 1.69 0.51 17.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 27/11/07 30/11/06 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 -
Price 3.12 2.47 2.39 1.63 0.63 0.49 0.73 -
P/RPS 0.38 0.34 0.34 0.30 0.08 0.10 0.15 16.74%
P/EPS 7.53 6.23 6.13 3.79 1.68 -1.63 7.64 -0.24%
EY 13.29 16.04 16.31 26.36 59.38 -61.52 13.10 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.64 1.58 1.43 0.62 1.69 0.62 17.94%

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