[HEXAGON] YoY TTM 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- 75.88%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 279,996 191,132 182,990 112,325 106,321 118,896 173,225 8.32%
PBT 18,180 12,741 10,680 -3,098 -5,531 1,191 5,378 22.49%
Tax -3,258 -1,653 -1,749 530 -60 169 -628 31.55%
NP 14,922 11,088 8,931 -2,568 -5,591 1,360 4,750 21.00%
-
NP to SH 15,080 10,748 8,931 -2,568 -5,591 616 4,750 21.22%
-
Tax Rate 17.92% 12.97% 16.38% - - -14.19% 11.68% -
Total Cost 265,074 180,044 174,059 114,893 111,912 117,536 168,475 7.84%
-
Net Worth 65,835 59,644 24,374 11,861 19,117 25,503 23,419 18.79%
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 65,835 59,644 24,374 11,861 19,117 25,503 23,419 18.79%
NOSH 41,146 37,749 21,958 21,966 21,974 21,985 20,566 12.24%
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 5.33% 5.80% 4.88% -2.29% -5.26% 1.14% 2.74% -
ROE 22.91% 18.02% 36.64% -21.65% -29.24% 2.42% 20.28% -
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 680.48 506.31 833.33 511.36 483.84 540.79 842.26 -3.49%
EPS 36.65 28.47 40.67 -11.69 -25.44 2.80 23.10 7.99%
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 211.96 144.69 138.53 85.03 80.49 90.01 131.13 8.32%
EPS 11.42 8.14 6.76 -1.94 -4.23 0.47 3.60 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4515 0.1845 0.0898 0.1447 0.1931 0.1773 18.78%
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 0.37 0.29 0.08 0.10 0.11 0.14 0.10 24.35%
P/EPS 6.96 5.09 1.55 -4.19 -2.16 27.13 3.68 11.20%
EY 14.37 19.64 64.56 -23.86 -46.26 3.69 27.17 -10.06%
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 0.36 0.31 0.09 0.10 0.10 0.18 0.10 23.78%
P/EPS 6.69 5.55 1.84 -4.36 -1.97 34.26 3.55 11.13%
EY 14.96 18.02 54.23 -22.92 -50.89 2.92 28.17 -10.00%
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