[HYTEXIN] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 15.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 155,017 147,906 140,214 120,077 118,171 114,672 113,010 23.47%
PBT 3,657 7,738 7,105 8,486 7,245 8,028 8,312 -42.18%
Tax -3,027 -2,861 -2,033 -2,077 -1,696 -1,781 -1,231 82.28%
NP 630 4,877 5,072 6,409 5,549 6,247 7,081 -80.09%
-
NP to SH 630 4,877 5,072 6,409 5,549 6,247 7,081 -80.09%
-
Tax Rate 82.77% 36.97% 28.61% 24.48% 23.41% 22.18% 14.81% -
Total Cost 154,387 143,029 135,142 113,668 112,622 108,425 105,929 28.57%
-
Net Worth 97,630 100,352 98,810 98,574 96,926 99,206 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,497 1,497 1,497 1,497 1,497 1,497 1,497 0.00%
Div Payout % 237.64% 30.70% 29.52% 23.37% 26.99% 23.97% 21.15% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 97,630 100,352 98,810 98,574 96,926 99,206 0 -
NOSH 150,200 149,780 149,712 149,354 149,117 150,312 149,765 0.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.41% 3.30% 3.62% 5.34% 4.70% 5.45% 6.27% -
ROE 0.65% 4.86% 5.13% 6.50% 5.72% 6.30% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.21 98.75 93.66 80.40 79.25 76.29 75.46 23.24%
EPS 0.42 3.26 3.39 4.29 3.72 4.16 4.73 -80.12%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.65 0.67 0.66 0.66 0.65 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.43 98.68 93.55 80.12 78.84 76.51 75.40 23.48%
EPS 0.42 3.25 3.38 4.28 3.70 4.17 4.72 -80.09%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.6514 0.6696 0.6593 0.6577 0.6467 0.6619 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.39 0.45 0.45 0.46 0.51 0.55 -
P/RPS 0.37 0.39 0.48 0.56 0.58 0.67 0.73 -36.45%
P/EPS 90.60 11.98 13.28 10.49 12.36 12.27 11.63 293.46%
EY 1.10 8.35 7.53 9.54 8.09 8.15 8.60 -74.64%
DY 2.63 2.56 2.22 2.22 2.17 1.96 1.82 27.84%
P/NAPS 0.58 0.58 0.68 0.68 0.71 0.77 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 06/06/05 22/03/05 30/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.35 0.38 0.40 0.44 0.46 0.47 0.57 -
P/RPS 0.34 0.38 0.43 0.55 0.58 0.62 0.76 -41.53%
P/EPS 83.44 11.67 11.81 10.25 12.36 11.31 12.06 263.52%
EY 1.20 8.57 8.47 9.75 8.09 8.84 8.29 -72.46%
DY 2.86 2.63 2.50 2.27 2.17 2.13 1.75 38.78%
P/NAPS 0.54 0.57 0.61 0.67 0.71 0.71 0.00 -

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