[HYTEXIN] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 56.93%
YoY- 1692.7%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 153,775 154,319 157,078 160,004 158,065 161,640 166,433 -5.14%
PBT 3,832 9,938 13,629 14,688 9,938 4,623 758 194.84%
Tax -2,829 -2,355 -2,660 -3,394 -2,741 -3,068 -3,194 -7.77%
NP 1,003 7,583 10,969 11,294 7,197 1,555 -2,436 -
-
NP to SH 1,003 7,583 10,969 11,294 7,197 1,555 -2,436 -
-
Tax Rate 73.83% 23.70% 19.52% 23.11% 27.58% 66.36% 421.37% -
Total Cost 152,772 146,736 146,109 148,710 150,868 160,085 168,869 -6.46%
-
Net Worth 106,249 105,039 100,704 101,150 104,999 100,450 94,279 8.30%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,517 - 1,499 1,499 1,499 1,499 1,497 0.88%
Div Payout % 151.33% - 13.67% 13.27% 20.83% 96.42% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 106,249 105,039 100,704 101,150 104,999 100,450 94,279 8.30%
NOSH 151,785 150,055 150,304 148,750 149,999 149,925 149,650 0.94%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.65% 4.91% 6.98% 7.06% 4.55% 0.96% -1.46% -
ROE 0.94% 7.22% 10.89% 11.17% 6.85% 1.55% -2.58% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 101.31 102.84 104.51 107.57 105.38 107.81 111.21 -6.03%
EPS 0.66 5.05 7.30 7.59 4.80 1.04 -1.63 -
DPS 1.00 0.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.70 0.70 0.67 0.68 0.70 0.67 0.63 7.28%
Adjusted Per Share Value based on latest NOSH - 148,750
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 102.60 102.96 104.80 106.76 105.46 107.85 111.05 -5.14%
EPS 0.67 5.06 7.32 7.54 4.80 1.04 -1.63 -
DPS 1.01 0.00 1.00 1.00 1.00 1.00 1.00 0.66%
NAPS 0.7089 0.7008 0.6719 0.6749 0.7006 0.6702 0.629 8.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.29 0.31 0.31 0.32 0.31 0.32 0.36 -
P/RPS 0.29 0.30 0.30 0.30 0.29 0.30 0.32 -6.35%
P/EPS 43.89 6.13 4.25 4.21 6.46 30.85 -22.12 -
EY 2.28 16.30 23.54 23.73 15.48 3.24 -4.52 -
DY 3.45 0.00 3.23 3.13 3.23 3.13 2.78 15.49%
P/NAPS 0.41 0.44 0.46 0.47 0.44 0.48 0.57 -19.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 01/12/06 30/08/06 31/05/06 27/02/06 30/11/05 -
Price 0.25 0.31 0.33 0.32 0.34 0.32 0.33 -
P/RPS 0.25 0.30 0.32 0.30 0.32 0.30 0.30 -11.45%
P/EPS 37.83 6.13 4.52 4.21 7.09 30.85 -20.27 -
EY 2.64 16.30 22.11 23.73 14.11 3.24 -4.93 -
DY 4.00 0.00 3.03 3.13 2.94 3.13 3.03 20.36%
P/NAPS 0.36 0.44 0.49 0.47 0.49 0.48 0.52 -21.75%

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