[HYTEXIN] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -87.08%
YoY- -88.65%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 158,065 161,640 166,433 155,017 147,906 140,214 120,077 20.13%
PBT 9,938 4,623 758 3,657 7,738 7,105 8,486 11.11%
Tax -2,741 -3,068 -3,194 -3,027 -2,861 -2,033 -2,077 20.33%
NP 7,197 1,555 -2,436 630 4,877 5,072 6,409 8.04%
-
NP to SH 7,197 1,555 -2,436 630 4,877 5,072 6,409 8.04%
-
Tax Rate 27.58% 66.36% 421.37% 82.77% 36.97% 28.61% 24.48% -
Total Cost 150,868 160,085 168,869 154,387 143,029 135,142 113,668 20.79%
-
Net Worth 104,999 100,450 94,279 97,630 100,352 98,810 98,574 4.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,499 1,499 1,497 1,497 1,497 1,497 1,497 0.08%
Div Payout % 20.83% 96.42% 0.00% 237.64% 30.70% 29.52% 23.37% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 104,999 100,450 94,279 97,630 100,352 98,810 98,574 4.30%
NOSH 149,999 149,925 149,650 150,200 149,780 149,712 149,354 0.28%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.55% 0.96% -1.46% 0.41% 3.30% 3.62% 5.34% -
ROE 6.85% 1.55% -2.58% 0.65% 4.86% 5.13% 6.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 105.38 107.81 111.21 103.21 98.75 93.66 80.40 19.78%
EPS 4.80 1.04 -1.63 0.42 3.26 3.39 4.29 7.78%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.70 0.67 0.63 0.65 0.67 0.66 0.66 4.00%
Adjusted Per Share Value based on latest NOSH - 150,200
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 105.46 107.85 111.05 103.43 98.68 93.55 80.12 20.12%
EPS 4.80 1.04 -1.63 0.42 3.25 3.38 4.28 7.95%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.7006 0.6702 0.629 0.6514 0.6696 0.6593 0.6577 4.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.32 0.36 0.38 0.39 0.45 0.45 -
P/RPS 0.29 0.30 0.32 0.37 0.39 0.48 0.56 -35.53%
P/EPS 6.46 30.85 -22.12 90.60 11.98 13.28 10.49 -27.63%
EY 15.48 3.24 -4.52 1.10 8.35 7.53 9.54 38.12%
DY 3.23 3.13 2.78 2.63 2.56 2.22 2.22 28.42%
P/NAPS 0.44 0.48 0.57 0.58 0.58 0.68 0.68 -25.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 30/11/05 30/08/05 06/06/05 22/03/05 30/11/04 -
Price 0.34 0.32 0.33 0.35 0.38 0.40 0.44 -
P/RPS 0.32 0.30 0.30 0.34 0.38 0.43 0.55 -30.32%
P/EPS 7.09 30.85 -20.27 83.44 11.67 11.81 10.25 -21.80%
EY 14.11 3.24 -4.93 1.20 8.57 8.47 9.75 27.97%
DY 2.94 3.13 3.03 2.86 2.63 2.50 2.27 18.83%
P/NAPS 0.49 0.48 0.52 0.54 0.57 0.61 0.67 -18.84%

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