[HEXAGON] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 121.42%
YoY- 117.49%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 300,090 200,465 185,142 124,573 106,896 108,892 169,021 10.03%
PBT 19,717 14,644 10,038 1,040 -8,022 2,064 6,436 20.50%
Tax -3,470 -2,070 -1,856 378 -1,048 -326 -1,040 22.22%
NP 16,246 12,573 8,182 1,418 -9,070 1,737 5,396 20.15%
-
NP to SH 16,324 12,377 8,182 1,418 -8,110 1,737 5,396 20.25%
-
Tax Rate 17.60% 14.14% 18.49% -36.35% - 15.79% 16.16% -
Total Cost 283,844 187,892 176,960 123,154 115,966 107,154 163,625 9.61%
-
Net Worth 65,889 59,652 24,381 11,871 19,112 25,488 23,416 18.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 65,889 59,652 24,381 11,871 19,112 25,488 23,416 18.80%
NOSH 41,180 37,755 21,964 21,983 21,968 21,973 20,564 12.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.41% 6.27% 4.42% 1.14% -8.49% 1.60% 3.19% -
ROE 24.78% 20.75% 33.56% 11.95% -42.44% 6.82% 23.04% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 728.72 530.96 842.90 566.67 486.59 495.57 821.93 -1.98%
EPS 39.64 32.55 37.25 6.45 -36.92 7.91 26.24 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.11 0.54 0.87 1.16 1.1387 5.82%
Adjusted Per Share Value based on latest NOSH - 21,966
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 227.17 151.76 140.16 94.30 80.92 82.43 127.95 10.03%
EPS 12.36 9.37 6.19 1.07 -6.14 1.32 4.08 20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4988 0.4516 0.1846 0.0899 0.1447 0.193 0.1773 18.80%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.55 1.45 0.63 0.49 0.55 0.76 0.85 -
P/RPS 0.35 0.27 0.07 0.09 0.11 0.15 0.10 23.20%
P/EPS 6.43 4.42 1.69 7.59 -1.49 9.61 3.24 12.09%
EY 15.55 22.61 59.13 13.17 -67.13 10.40 30.87 -10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.92 0.57 0.91 0.63 0.66 0.75 13.33%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 26/02/04 25/02/03 05/04/02 21/02/01 -
Price 2.45 1.58 0.75 0.51 0.50 0.96 0.82 -
P/RPS 0.34 0.30 0.09 0.09 0.10 0.19 0.10 22.61%
P/EPS 6.18 4.82 2.01 7.90 -1.35 12.14 3.13 12.00%
EY 16.18 20.75 49.67 12.65 -73.84 8.24 32.00 -10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.00 0.68 0.94 0.57 0.83 0.72 13.37%

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