[HYTEXIN] YoY Cumulative Quarter 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- 103.27%
YoY- -94.54%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 112,306 115,289 115,094 118,840 105,106 79,564 80,812 5.63%
PBT 4,637 6,836 2,154 2,153 5,269 6,192 8,235 -9.12%
Tax -1,437 -3,184 -1,576 -1,961 -1,755 -1,503 -1,874 -4.32%
NP 3,200 3,652 578 192 3,514 4,689 6,361 -10.81%
-
NP to SH 3,200 3,652 578 192 3,514 4,689 6,496 -11.12%
-
Tax Rate 30.99% 46.58% 73.17% 91.08% 33.31% 24.27% 22.76% -
Total Cost 109,106 111,637 114,516 118,648 101,592 74,875 74,451 6.57%
-
Net Worth 112,676 109,710 103,743 98,953 99,112 0 45,813 16.16%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,502 - 1,476 1,501 1,498 - -
Div Payout % - 41.15% - 769.23% 42.74% 31.96% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 112,676 109,710 103,743 98,953 99,112 0 45,813 16.16%
NOSH 150,234 150,288 148,205 147,692 150,170 149,873 68,378 14.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.85% 3.17% 0.50% 0.16% 3.34% 5.89% 7.87% -
ROE 2.84% 3.33% 0.56% 0.19% 3.55% 0.00% 14.18% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.75 76.71 77.66 80.46 69.99 53.09 118.18 -7.34%
EPS 2.13 2.43 0.39 0.13 2.34 3.13 9.50 -22.03%
DPS 0.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.75 0.73 0.70 0.67 0.66 0.00 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 149,925
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.93 76.92 76.79 79.29 70.13 53.09 53.92 5.63%
EPS 2.14 2.44 0.39 0.13 2.34 3.13 4.33 -11.07%
DPS 0.00 1.00 0.00 0.99 1.00 1.00 0.00 -
NAPS 0.7518 0.732 0.6922 0.6602 0.6613 0.00 0.3057 16.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.24 0.30 0.31 0.32 0.45 0.55 0.49 -
P/RPS 0.32 0.39 0.40 0.40 0.64 1.04 0.41 -4.04%
P/EPS 11.27 12.35 79.49 246.15 19.23 17.58 5.16 13.89%
EY 8.88 8.10 1.26 0.41 5.20 5.69 19.39 -12.19%
DY 0.00 3.33 0.00 3.13 2.22 1.82 0.00 -
P/NAPS 0.32 0.41 0.44 0.48 0.68 0.00 0.73 -12.83%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 27/02/06 22/03/05 27/02/04 28/02/03 -
Price 0.32 0.29 0.31 0.32 0.40 0.57 0.57 -
P/RPS 0.43 0.38 0.40 0.40 0.57 1.07 0.48 -1.81%
P/EPS 15.02 11.93 79.49 246.15 17.09 18.22 6.00 16.50%
EY 6.66 8.38 1.26 0.41 5.85 5.49 16.67 -14.16%
DY 0.00 3.45 0.00 3.13 2.50 1.75 0.00 -
P/NAPS 0.43 0.40 0.44 0.48 0.61 0.00 0.85 -10.72%

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