[MILUX] QoQ Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -11.49%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 82,884 111,393 116,688 130,356 116,940 118,308 117,954 -20.94%
PBT 5,972 6,691 7,774 9,594 9,940 8,928 8,681 -22.05%
Tax -1,408 -1,935 -2,096 -2,428 -1,844 -1,865 -1,860 -16.92%
NP 4,564 4,756 5,678 7,166 8,096 7,063 6,821 -23.48%
-
NP to SH 4,344 4,813 5,678 7,166 8,096 7,068 6,937 -26.78%
-
Tax Rate 23.58% 28.92% 26.96% 25.31% 18.55% 20.89% 21.43% -
Total Cost 78,320 106,637 111,009 123,190 108,844 111,245 111,133 -20.79%
-
Net Worth 75,973 70,319 69,500 70,304 68,595 67,814 65,673 10.19%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - 1,271 - -
Div Payout % - - - - - 17.99% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 75,973 70,319 69,500 70,304 68,595 67,814 65,673 10.19%
NOSH 46,609 42,361 42,378 42,352 42,343 42,384 42,369 6.55%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 5.51% 4.27% 4.87% 5.50% 6.92% 5.97% 5.78% -
ROE 5.72% 6.84% 8.17% 10.19% 11.80% 10.42% 10.56% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 177.83 262.96 275.35 307.79 276.17 279.13 278.39 -25.80%
EPS 9.32 11.36 13.40 16.92 19.12 16.68 16.37 -31.28%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.63 1.66 1.64 1.66 1.62 1.60 1.55 3.40%
Adjusted Per Share Value based on latest NOSH - 42,364
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 35.26 47.39 49.64 55.46 49.75 50.33 50.18 -20.94%
EPS 1.85 2.05 2.42 3.05 3.44 3.01 2.95 -26.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.3232 0.2992 0.2957 0.2991 0.2918 0.2885 0.2794 10.18%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.59 1.26 1.26 1.10 1.01 1.10 1.20 -
P/RPS 0.89 0.48 0.46 0.36 0.37 0.39 0.43 62.33%
P/EPS 17.06 11.09 9.40 6.50 5.28 6.60 7.33 75.53%
EY 5.86 9.02 10.63 15.38 18.93 15.16 13.64 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.98 0.76 0.77 0.66 0.62 0.69 0.77 17.42%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/10/09 28/07/09 23/04/09 19/01/09 29/10/08 30/07/08 -
Price 1.64 1.40 1.38 1.15 1.20 0.99 1.02 -
P/RPS 0.92 0.53 0.50 0.37 0.43 0.35 0.37 83.43%
P/EPS 17.60 12.32 10.30 6.80 6.28 5.94 6.23 99.71%
EY 5.68 8.12 9.71 14.71 15.93 16.84 16.05 -49.93%
DY 0.00 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.01 0.84 0.84 0.69 0.74 0.62 0.66 32.76%

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