[HYTEXIN] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -2.88%
YoY- 550.29%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 152,658 153,775 154,319 157,078 160,004 158,065 161,640 -3.74%
PBT 4,332 3,832 9,938 13,629 14,688 9,938 4,623 -4.25%
Tax -2,521 -2,829 -2,355 -2,660 -3,394 -2,741 -3,068 -12.30%
NP 1,811 1,003 7,583 10,969 11,294 7,197 1,555 10.72%
-
NP to SH 1,811 1,003 7,583 10,969 11,294 7,197 1,555 10.72%
-
Tax Rate 58.19% 73.83% 23.70% 19.52% 23.11% 27.58% 66.36% -
Total Cost 150,847 152,772 146,736 146,109 148,710 150,868 160,085 -3.89%
-
Net Worth 106,044 106,249 105,039 100,704 101,150 104,999 100,450 3.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,517 1,517 - 1,499 1,499 1,499 1,499 0.80%
Div Payout % 83.81% 151.33% - 13.67% 13.27% 20.83% 96.42% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 106,044 106,249 105,039 100,704 101,150 104,999 100,450 3.68%
NOSH 149,358 151,785 150,055 150,304 148,750 149,999 149,925 -0.25%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.19% 0.65% 4.91% 6.98% 7.06% 4.55% 0.96% -
ROE 1.71% 0.94% 7.22% 10.89% 11.17% 6.85% 1.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.21 101.31 102.84 104.51 107.57 105.38 107.81 -3.50%
EPS 1.21 0.66 5.05 7.30 7.59 4.80 1.04 10.65%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.71 0.70 0.70 0.67 0.68 0.70 0.67 3.95%
Adjusted Per Share Value based on latest NOSH - 150,304
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 101.85 102.60 102.96 104.80 106.76 105.46 107.85 -3.75%
EPS 1.21 0.67 5.06 7.32 7.54 4.80 1.04 10.65%
DPS 1.01 1.01 0.00 1.00 1.00 1.00 1.00 0.66%
NAPS 0.7075 0.7089 0.7008 0.6719 0.6749 0.7006 0.6702 3.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.29 0.31 0.31 0.32 0.31 0.32 -
P/RPS 0.27 0.29 0.30 0.30 0.30 0.29 0.30 -6.80%
P/EPS 23.09 43.89 6.13 4.25 4.21 6.46 30.85 -17.60%
EY 4.33 2.28 16.30 23.54 23.73 15.48 3.24 21.39%
DY 3.57 3.45 0.00 3.23 3.13 3.23 3.13 9.19%
P/NAPS 0.39 0.41 0.44 0.46 0.47 0.44 0.48 -12.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 01/12/06 30/08/06 31/05/06 27/02/06 -
Price 0.28 0.25 0.31 0.33 0.32 0.34 0.32 -
P/RPS 0.27 0.25 0.30 0.32 0.30 0.32 0.30 -6.80%
P/EPS 23.09 37.83 6.13 4.52 4.21 7.09 30.85 -17.60%
EY 4.33 2.64 16.30 22.11 23.73 14.11 3.24 21.39%
DY 3.57 4.00 0.00 3.03 3.13 2.94 3.13 9.19%
P/NAPS 0.39 0.36 0.44 0.49 0.47 0.49 0.48 -12.96%

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