[HYTEXIN] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 163.83%
YoY- -69.34%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 157,078 160,004 158,065 161,640 166,433 155,017 147,906 4.08%
PBT 13,629 14,688 9,938 4,623 758 3,657 7,738 45.79%
Tax -2,660 -3,394 -2,741 -3,068 -3,194 -3,027 -2,861 -4.73%
NP 10,969 11,294 7,197 1,555 -2,436 630 4,877 71.57%
-
NP to SH 10,969 11,294 7,197 1,555 -2,436 630 4,877 71.57%
-
Tax Rate 19.52% 23.11% 27.58% 66.36% 421.37% 82.77% 36.97% -
Total Cost 146,109 148,710 150,868 160,085 168,869 154,387 143,029 1.42%
-
Net Worth 100,704 101,150 104,999 100,450 94,279 97,630 100,352 0.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,499 1,499 1,499 1,499 1,497 1,497 1,497 0.08%
Div Payout % 13.67% 13.27% 20.83% 96.42% 0.00% 237.64% 30.70% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 100,704 101,150 104,999 100,450 94,279 97,630 100,352 0.23%
NOSH 150,304 148,750 149,999 149,925 149,650 150,200 149,780 0.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.98% 7.06% 4.55% 0.96% -1.46% 0.41% 3.30% -
ROE 10.89% 11.17% 6.85% 1.55% -2.58% 0.65% 4.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.51 107.57 105.38 107.81 111.21 103.21 98.75 3.84%
EPS 7.30 7.59 4.80 1.04 -1.63 0.42 3.26 71.07%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.67 0.68 0.70 0.67 0.63 0.65 0.67 0.00%
Adjusted Per Share Value based on latest NOSH - 149,925
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.80 106.76 105.46 107.85 111.05 103.43 98.68 4.08%
EPS 7.32 7.54 4.80 1.04 -1.63 0.42 3.25 71.73%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.6719 0.6749 0.7006 0.6702 0.629 0.6514 0.6696 0.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.32 0.31 0.32 0.36 0.38 0.39 -
P/RPS 0.30 0.30 0.29 0.30 0.32 0.37 0.39 -16.03%
P/EPS 4.25 4.21 6.46 30.85 -22.12 90.60 11.98 -49.85%
EY 23.54 23.73 15.48 3.24 -4.52 1.10 8.35 99.43%
DY 3.23 3.13 3.23 3.13 2.78 2.63 2.56 16.74%
P/NAPS 0.46 0.47 0.44 0.48 0.57 0.58 0.58 -14.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 01/12/06 30/08/06 31/05/06 27/02/06 30/11/05 30/08/05 06/06/05 -
Price 0.33 0.32 0.34 0.32 0.33 0.35 0.38 -
P/RPS 0.32 0.30 0.32 0.30 0.30 0.34 0.38 -10.81%
P/EPS 4.52 4.21 7.09 30.85 -20.27 83.44 11.67 -46.83%
EY 22.11 23.73 14.11 3.24 -4.93 1.20 8.57 87.99%
DY 3.03 3.13 2.94 3.13 3.03 2.86 2.63 9.88%
P/NAPS 0.49 0.47 0.49 0.48 0.52 0.54 0.57 -9.58%

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