[HEXAGON] YoY 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
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 395,770 274,913 235,124 179,641 137,562 99,067 107,817 24.17%
PBT 19,360 17,963 16,017 9,286 3,855 -9,820 2,093 44.83%
Tax -3,603 -3,913 -2,199 -1,494 -73 181 -239 57.10%
NP 15,757 14,050 13,818 7,792 3,782 -9,639 1,854 42.80%
-
NP to SH 14,731 15,003 13,916 7,599 3,782 -9,639 1,854 41.21%
-
Tax Rate 18.61% 21.78% 13.73% 16.09% 1.89% - 11.42% -
Total Cost 380,013 260,863 221,306 171,849 133,780 108,706 105,963 23.69%
-
Net Worth 66,832 69,127 51,325 21,729 14,715 15,595 25,959 17.05%
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 % 6.30% - - - - - - -
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 66,832 69,127 51,325 21,729 14,715 15,595 25,959 17.05%
NOSH 46,411 41,147 37,739 21,949 21,963 21,965 22,000 13.23%
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% 5.88% 4.34% 2.75% -9.73% 1.72% -
ROE 22.04% 21.70% 27.11% 34.97% 25.70% -61.81% 7.14% -
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 852.74 668.12 623.02 818.45 626.31 451.01 490.08 9.66%
EPS 31.74 36.46 36.87 34.62 17.22 -43.88 8.43 24.70%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.68 1.36 0.99 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 299.61 208.11 177.99 135.99 104.14 75.00 81.62 24.17%
EPS 11.15 11.36 10.53 5.75 2.86 -7.30 1.40 41.27%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.5233 0.3885 0.1645 0.1114 0.1181 0.1965 17.05%
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 0.28 0.11 0.09 0.10 0.21 0.77%
P/EPS 5.89 7.54 4.80 2.54 3.31 -0.98 11.98 -11.15%
EY 16.97 13.26 20.83 39.34 30.21 -102.05 8.34 12.55%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.64 1.30 0.89 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 0.25 0.13 0.10 0.08 0.20 -0.85%
P/EPS 5.17 7.95 4.18 3.09 3.60 -0.84 11.75 -12.77%
EY 19.35 12.57 23.94 32.36 27.77 -118.60 8.51 14.65%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.73 1.13 1.08 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