[HYTEXIN] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -486.67%
YoY- -138.01%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 160,004 158,065 161,640 166,433 155,017 147,906 140,214 9.22%
PBT 14,688 9,938 4,623 758 3,657 7,738 7,105 62.49%
Tax -3,394 -2,741 -3,068 -3,194 -3,027 -2,861 -2,033 40.86%
NP 11,294 7,197 1,555 -2,436 630 4,877 5,072 70.77%
-
NP to SH 11,294 7,197 1,555 -2,436 630 4,877 5,072 70.77%
-
Tax Rate 23.11% 27.58% 66.36% 421.37% 82.77% 36.97% 28.61% -
Total Cost 148,710 150,868 160,085 168,869 154,387 143,029 135,142 6.60%
-
Net Worth 101,150 104,999 100,450 94,279 97,630 100,352 98,810 1.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,499 1,499 1,499 1,497 1,497 1,497 1,497 0.08%
Div Payout % 13.27% 20.83% 96.42% 0.00% 237.64% 30.70% 29.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,150 104,999 100,450 94,279 97,630 100,352 98,810 1.57%
NOSH 148,750 149,999 149,925 149,650 150,200 149,780 149,712 -0.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.06% 4.55% 0.96% -1.46% 0.41% 3.30% 3.62% -
ROE 11.17% 6.85% 1.55% -2.58% 0.65% 4.86% 5.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 107.57 105.38 107.81 111.21 103.21 98.75 93.66 9.69%
EPS 7.59 4.80 1.04 -1.63 0.42 3.26 3.39 71.39%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.68 0.70 0.67 0.63 0.65 0.67 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 149,650
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 106.76 105.46 107.85 111.05 103.43 98.68 93.55 9.23%
EPS 7.54 4.80 1.04 -1.63 0.42 3.25 3.38 70.97%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.6749 0.7006 0.6702 0.629 0.6514 0.6696 0.6593 1.57%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.31 0.32 0.36 0.38 0.39 0.45 -
P/RPS 0.30 0.29 0.30 0.32 0.37 0.39 0.48 -26.96%
P/EPS 4.21 6.46 30.85 -22.12 90.60 11.98 13.28 -53.60%
EY 23.73 15.48 3.24 -4.52 1.10 8.35 7.53 115.40%
DY 3.13 3.23 3.13 2.78 2.63 2.56 2.22 25.81%
P/NAPS 0.47 0.44 0.48 0.57 0.58 0.58 0.68 -21.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 27/02/06 30/11/05 30/08/05 06/06/05 22/03/05 -
Price 0.32 0.34 0.32 0.33 0.35 0.38 0.40 -
P/RPS 0.30 0.32 0.30 0.30 0.34 0.38 0.43 -21.38%
P/EPS 4.21 7.09 30.85 -20.27 83.44 11.67 11.81 -49.81%
EY 23.73 14.11 3.24 -4.93 1.20 8.57 8.47 99.11%
DY 3.13 2.94 3.13 3.03 2.86 2.63 2.50 16.21%
P/NAPS 0.47 0.49 0.48 0.52 0.54 0.57 0.61 -15.99%

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