[HEXAGON] YoY Annualized Quarter 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- -7.1%
YoY- 97.97%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 395,768 274,914 205,278 179,640 137,561 99,068 108,301 24.08%
PBT 19,360 17,963 14,375 9,287 3,913 -9,819 1,738 49.38%
Tax -3,604 -3,913 -2,208 -1,359 -73 182 60 -
NP 15,756 14,050 12,167 7,928 3,840 -9,637 1,798 43.53%
-
NP to SH 14,730 15,004 12,121 7,602 3,840 -9,637 1,798 41.93%
-
Tax Rate 18.62% 21.78% 15.36% 14.63% 1.87% - -3.45% -
Total Cost 380,012 260,864 193,111 171,712 133,721 108,705 106,503 23.59%
-
Net Worth 66,870 69,173 51,337 27,895 14,718 15,598 25,905 17.10%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 928 - - - - - - -
Div Payout % 6.31% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 66,870 69,173 51,337 27,895 14,718 15,598 25,905 17.10%
NOSH 46,437 41,174 37,748 21,964 21,967 21,969 21,953 13.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.98% 5.11% 5.93% 4.41% 2.79% -9.73% 1.66% -
ROE 22.03% 21.69% 23.61% 27.25% 26.09% -61.78% 6.94% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 852.26 667.68 543.81 817.86 626.19 450.94 493.32 9.53%
EPS 31.72 36.44 32.11 34.61 17.48 -43.87 8.19 25.29%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.68 1.36 1.27 0.67 0.71 1.18 3.37%
Adjusted Per Share Value based on latest NOSH - 21,949
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 299.60 208.12 155.40 135.99 104.14 75.00 81.99 24.08%
EPS 11.15 11.36 9.18 5.75 2.91 -7.30 1.36 41.95%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5062 0.5237 0.3886 0.2112 0.1114 0.1181 0.1961 17.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.87 2.75 1.77 0.88 0.57 0.43 1.01 -
P/RPS 0.22 0.41 0.33 0.11 0.09 0.10 0.20 1.59%
P/EPS 5.90 7.55 5.51 2.54 3.26 -0.98 12.33 -11.55%
EY 16.96 13.25 18.14 39.33 30.67 -102.01 8.11 13.07%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.64 1.30 0.69 0.85 0.61 0.86 7.12%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 04/06/08 01/06/07 31/05/06 27/05/05 26/05/04 27/05/03 21/05/02 -
Price 1.64 2.90 1.54 1.07 0.62 0.37 0.99 -
P/RPS 0.19 0.43 0.28 0.13 0.10 0.08 0.20 -0.85%
P/EPS 5.17 7.96 4.80 3.09 3.55 -0.84 12.09 -13.19%
EY 19.34 12.57 20.85 32.35 28.19 -118.56 8.27 15.19%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.73 1.13 0.84 0.93 0.52 0.84 5.21%

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