[HYTEXIN] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -22.14%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 154,319 161,640 140,214 113,010 47,028 34.56%
PBT 9,938 4,623 7,105 8,312 7,902 5.89%
Tax -2,355 -3,068 -2,033 -1,231 -1,544 11.12%
NP 7,583 1,555 5,072 7,081 6,358 4.50%
-
NP to SH 7,583 1,555 5,072 7,081 6,358 4.50%
-
Tax Rate 23.70% 66.36% 28.61% 14.81% 19.54% -
Total Cost 146,736 160,085 135,142 105,929 40,670 37.79%
-
Net Worth 105,039 100,450 98,810 0 44,875 23.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,499 1,497 1,497 - -
Div Payout % - 96.42% 29.52% 21.15% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 105,039 100,450 98,810 0 44,875 23.67%
NOSH 150,055 149,925 149,712 149,765 66,979 22.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.91% 0.96% 3.62% 6.27% 13.52% -
ROE 7.22% 1.55% 5.13% 0.00% 14.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 102.84 107.81 93.66 75.46 70.21 10.00%
EPS 5.05 1.04 3.39 4.73 9.49 -14.58%
DPS 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.70 0.67 0.66 0.00 0.67 1.10%
Adjusted Per Share Value based on latest NOSH - 149,765
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 102.96 107.85 93.55 75.40 31.38 34.55%
EPS 5.06 1.04 3.38 4.72 4.24 4.51%
DPS 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.7008 0.6702 0.6593 0.00 0.2994 23.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.31 0.32 0.45 0.55 0.49 -
P/RPS 0.30 0.30 0.48 0.73 0.70 -19.07%
P/EPS 6.13 30.85 13.28 11.63 5.16 4.39%
EY 16.30 3.24 7.53 8.60 19.37 -4.21%
DY 0.00 3.13 2.22 1.82 0.00 -
P/NAPS 0.44 0.48 0.68 0.00 0.73 -11.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 27/02/06 22/03/05 27/02/04 - -
Price 0.31 0.32 0.40 0.57 0.00 -
P/RPS 0.30 0.30 0.43 0.76 0.00 -
P/EPS 6.13 30.85 11.81 12.06 0.00 -
EY 16.30 3.24 8.47 8.29 0.00 -
DY 0.00 3.13 2.50 1.75 0.00 -
P/NAPS 0.44 0.48 0.61 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