[HYTEXIN] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -30.87%
YoY- 387.65%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 157,169 152,658 153,775 154,319 157,078 160,004 158,065 -0.37%
PBT 8,707 4,332 3,832 9,938 13,629 14,688 9,938 -8.43%
Tax -3,359 -2,521 -2,829 -2,355 -2,660 -3,394 -2,741 14.50%
NP 5,348 1,811 1,003 7,583 10,969 11,294 7,197 -17.94%
-
NP to SH 5,348 1,811 1,003 7,583 10,969 11,294 7,197 -17.94%
-
Tax Rate 38.58% 58.19% 73.83% 23.70% 19.52% 23.11% 27.58% -
Total Cost 151,821 150,847 152,772 146,736 146,109 148,710 150,868 0.42%
-
Net Worth 108,709 106,044 106,249 105,039 100,704 101,150 104,999 2.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,517 1,517 1,517 - 1,499 1,499 1,499 0.79%
Div Payout % 28.38% 83.81% 151.33% - 13.67% 13.27% 20.83% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 108,709 106,044 106,249 105,039 100,704 101,150 104,999 2.33%
NOSH 150,985 149,358 151,785 150,055 150,304 148,750 149,999 0.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.40% 1.19% 0.65% 4.91% 6.98% 7.06% 4.55% -
ROE 4.92% 1.71% 0.94% 7.22% 10.89% 11.17% 6.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.10 102.21 101.31 102.84 104.51 107.57 105.38 -0.81%
EPS 3.54 1.21 0.66 5.05 7.30 7.59 4.80 -18.35%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.72 0.71 0.70 0.70 0.67 0.68 0.70 1.89%
Adjusted Per Share Value based on latest NOSH - 150,055
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.86 101.85 102.60 102.96 104.80 106.76 105.46 -0.37%
EPS 3.57 1.21 0.67 5.06 7.32 7.54 4.80 -17.89%
DPS 1.01 1.01 1.01 0.00 1.00 1.00 1.00 0.66%
NAPS 0.7253 0.7075 0.7089 0.7008 0.6719 0.6749 0.7006 2.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.30 0.28 0.29 0.31 0.31 0.32 0.31 -
P/RPS 0.29 0.27 0.29 0.30 0.30 0.30 0.29 0.00%
P/EPS 8.47 23.09 43.89 6.13 4.25 4.21 6.46 19.77%
EY 11.81 4.33 2.28 16.30 23.54 23.73 15.48 -16.49%
DY 3.33 3.57 3.45 0.00 3.23 3.13 3.23 2.05%
P/NAPS 0.42 0.39 0.41 0.44 0.46 0.47 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 01/12/06 30/08/06 31/05/06 -
Price 0.29 0.28 0.25 0.31 0.33 0.32 0.34 -
P/RPS 0.28 0.27 0.25 0.30 0.32 0.30 0.32 -8.50%
P/EPS 8.19 23.09 37.83 6.13 4.52 4.21 7.09 10.08%
EY 12.21 4.33 2.64 16.30 22.11 23.73 14.11 -9.18%
DY 3.45 3.57 4.00 0.00 3.03 3.13 2.94 11.24%
P/NAPS 0.40 0.39 0.36 0.44 0.49 0.47 0.49 -12.64%

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