[MILUX] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -43.9%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 116,940 118,308 117,954 119,326 124,792 87,544 86,496 22.20%
PBT 9,940 8,928 8,681 7,732 14,616 3,015 4,874 60.60%
Tax -1,844 -1,865 -1,860 -1,726 -3,760 -1,422 -1,156 36.40%
NP 8,096 7,063 6,821 6,006 10,856 1,593 3,718 67.76%
-
NP to SH 8,096 7,068 6,937 6,128 10,924 1,793 3,741 67.07%
-
Tax Rate 18.55% 20.89% 21.43% 22.32% 25.73% 47.16% 23.72% -
Total Cost 108,844 111,245 111,133 113,320 113,936 85,951 82,777 19.96%
-
Net Worth 68,595 67,814 65,673 64,416 64,034 61,894 63,580 5.17%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - 1,271 - - - 1,271 1,695 -
Div Payout % - 17.99% - - - 70.93% 45.32% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 68,595 67,814 65,673 64,416 64,034 61,894 63,580 5.17%
NOSH 42,343 42,384 42,369 42,378 42,406 42,393 42,386 -0.06%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 6.92% 5.97% 5.78% 5.03% 8.70% 1.82% 4.30% -
ROE 11.80% 10.42% 10.56% 9.51% 17.06% 2.90% 5.88% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 276.17 279.13 278.39 281.57 294.27 206.50 204.06 22.28%
EPS 19.12 16.68 16.37 14.46 25.76 4.23 8.83 67.13%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 1.62 1.60 1.55 1.52 1.51 1.46 1.50 5.24%
Adjusted Per Share Value based on latest NOSH - 42,151
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 49.75 50.33 50.18 50.76 53.09 37.24 36.80 22.19%
EPS 3.44 3.01 2.95 2.61 4.65 0.76 1.59 67.04%
DPS 0.00 0.54 0.00 0.00 0.00 0.54 0.72 -
NAPS 0.2918 0.2885 0.2794 0.274 0.2724 0.2633 0.2705 5.16%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 1.01 1.10 1.20 1.18 1.18 1.27 1.28 -
P/RPS 0.37 0.39 0.43 0.42 0.40 0.61 0.63 -29.80%
P/EPS 5.28 6.60 7.33 8.16 4.58 30.03 14.50 -48.91%
EY 18.93 15.16 13.64 12.25 21.83 3.33 6.90 95.61%
DY 0.00 2.73 0.00 0.00 0.00 2.36 3.13 -
P/NAPS 0.62 0.69 0.77 0.78 0.78 0.87 0.85 -18.92%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 19/01/09 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 30/07/07 -
Price 1.20 0.99 1.02 1.31 1.26 1.30 1.29 -
P/RPS 0.43 0.35 0.37 0.47 0.43 0.63 0.63 -22.42%
P/EPS 6.28 5.94 6.23 9.06 4.89 30.74 14.61 -42.95%
EY 15.93 16.84 16.05 11.04 20.44 3.25 6.84 75.43%
DY 0.00 3.03 0.00 0.00 0.00 2.31 3.10 -
P/NAPS 0.74 0.62 0.66 0.86 0.83 0.89 0.86 -9.50%

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