[HYTEXIN] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 28.02%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 42,730 58,820 118,355 132,070 132,848 148,996 153,950 -19.21%
PBT -18,969 -31,147 -42,492 -28,504 -24,766 1,492 8,938 -
Tax -367 0 0 -913 -4,194 -2,132 -4,436 -33.96%
NP -19,336 -31,147 -42,492 -29,417 -28,960 -640 4,502 -
-
NP to SH -19,336 -31,147 -42,492 -29,417 -28,960 -640 4,502 -
-
Tax Rate - - - - - 142.90% 49.63% -
Total Cost 62,066 89,967 160,847 161,487 161,808 149,636 149,448 -13.61%
-
Net Worth 28,544 37,619 75,040 43,528 79,586 112,734 109,203 -20.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 1,517 -
Div Payout % - - - - - - 33.72% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 28,544 37,619 75,040 43,528 79,586 112,734 109,203 -20.02%
NOSH 150,233 150,476 150,080 150,096 150,163 150,312 149,593 0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -45.25% -52.95% -35.90% -22.27% -21.80% -0.43% 2.92% -
ROE -67.74% -82.80% -56.63% -67.58% -36.39% -0.57% 4.12% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.44 39.09 78.86 87.99 88.47 99.12 102.91 -19.27%
EPS -12.87 -20.70 -28.31 -19.60 -19.29 -0.43 3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.19 0.25 0.50 0.29 0.53 0.75 0.73 -20.07%
Adjusted Per Share Value based on latest NOSH - 150,476
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.51 39.25 78.97 88.12 88.64 99.41 102.72 -19.21%
EPS -12.90 -20.78 -28.35 -19.63 -19.32 -0.43 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
NAPS 0.1905 0.251 0.5007 0.2904 0.531 0.7522 0.7286 -20.01%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.13 0.14 0.17 0.18 0.19 0.24 0.30 -
P/RPS 0.46 0.36 0.22 0.20 0.21 0.24 0.29 7.98%
P/EPS -1.01 -0.68 -0.60 -0.92 -0.99 -56.37 9.97 -
EY -99.00 -147.85 -166.55 -108.88 -101.50 -1.77 10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.68 0.56 0.34 0.62 0.36 0.32 0.41 8.78%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 29/02/08 -
Price 0.10 0.23 0.12 0.19 0.20 0.32 0.29 -
P/RPS 0.35 0.59 0.15 0.22 0.23 0.32 0.28 3.78%
P/EPS -0.78 -1.11 -0.42 -0.97 -1.04 -75.16 9.64 -
EY -128.71 -90.00 -235.94 -103.15 -96.43 -1.33 10.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.53 0.92 0.24 0.66 0.38 0.43 0.40 4.79%

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