[HYTEXIN] YoY 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 157,169 157,078 166,433 120,077 11,777 112,091 8.81%
PBT 8,707 13,629 758 8,486 1,054 10,631 -4.86%
Tax -3,359 -2,660 -3,194 -2,077 -128 -1,536 21.58%
NP 5,348 10,969 -2,436 6,409 926 9,095 -12.42%
-
NP to SH 5,348 10,969 -2,436 6,409 926 9,095 -12.42%
-
Tax Rate 38.58% 19.52% 421.37% 24.48% 12.14% 14.45% -
Total Cost 151,821 146,109 168,869 113,668 10,851 102,996 10.17%
-
Net Worth 108,709 100,704 94,279 98,574 19,521 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div 1,517 1,499 1,497 1,497 - - -
Div Payout % 28.38% 13.67% 0.00% 23.37% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 108,709 100,704 94,279 98,574 19,521 0 -
NOSH 150,985 150,304 149,650 149,354 30,032 150,312 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 3.40% 6.98% -1.46% 5.34% 7.86% 8.11% -
ROE 4.92% 10.89% -2.58% 6.50% 4.74% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 104.10 104.51 111.21 80.40 39.21 74.57 8.69%
EPS 3.54 7.30 -1.63 4.29 3.08 6.05 -12.53%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.72 0.67 0.63 0.66 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,354
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 104.86 104.80 111.05 80.12 7.86 74.79 8.80%
EPS 3.57 7.32 -1.63 4.28 0.62 6.07 -12.41%
DPS 1.01 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.7253 0.6719 0.629 0.6577 0.1302 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - 30/09/03 -
Price 0.30 0.31 0.36 0.45 0.00 0.63 -
P/RPS 0.29 0.30 0.32 0.56 0.00 0.84 -23.33%
P/EPS 8.47 4.25 -22.12 10.49 0.00 10.41 -5.02%
EY 11.81 23.54 -4.52 9.54 0.00 9.60 5.31%
DY 3.33 3.23 2.78 2.22 0.00 0.00 -
P/NAPS 0.42 0.46 0.57 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/11/07 01/12/06 30/11/05 30/11/04 - 28/11/03 -
Price 0.29 0.33 0.33 0.44 0.00 0.59 -
P/RPS 0.28 0.32 0.30 0.55 0.00 0.79 -22.82%
P/EPS 8.19 4.52 -20.27 10.25 0.00 9.75 -4.26%
EY 12.21 22.11 -4.93 9.75 0.00 10.26 4.44%
DY 3.45 3.03 3.03 2.27 0.00 0.00 -
P/NAPS 0.40 0.49 0.52 0.67 0.00 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