[MILUX] QoQ Annualized Quarter Result on 30-Nov-2003 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 133.27%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 61,375 69,580 76,574 94,748 51,284 43,578 47,608 18.36%
PBT 4,852 4,404 5,028 6,056 2,660 3,898 3,988 13.89%
Tax -1,456 -1,784 -1,946 -2,312 -1,055 -1,572 -2,142 -22.60%
NP 3,396 2,620 3,082 3,744 1,605 2,326 1,846 49.86%
-
NP to SH 3,396 2,620 3,082 3,744 1,605 2,326 1,846 49.86%
-
Tax Rate 30.01% 40.51% 38.70% 38.18% 39.66% 40.33% 53.71% -
Total Cost 57,979 66,960 73,492 91,004 49,679 41,252 45,762 17.00%
-
Net Worth 58,816 58,429 59,238 58,800 57,635 58,433 58,336 0.54%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 16 - - - 1,600 - - -
Div Payout % 0.47% - - - 99.75% - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 58,816 58,429 59,238 58,800 57,635 58,433 58,336 0.54%
NOSH 40,011 40,020 40,025 40,000 40,024 40,022 39,956 0.09%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.53% 3.77% 4.02% 3.95% 3.13% 5.34% 3.88% -
ROE 5.77% 4.48% 5.20% 6.37% 2.78% 3.98% 3.16% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 153.39 173.86 191.31 236.87 128.13 108.88 119.15 18.25%
EPS 8.48 6.55 7.70 9.36 4.01 5.81 4.62 49.63%
DPS 0.04 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.47 1.46 1.48 1.47 1.44 1.46 1.46 0.45%
Adjusted Per Share Value based on latest NOSH - 40,000
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 29.94 33.94 37.35 46.22 25.02 21.26 23.22 18.37%
EPS 1.66 1.28 1.50 1.83 0.78 1.13 0.90 50.11%
DPS 0.01 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.2869 0.285 0.289 0.2868 0.2812 0.285 0.2846 0.53%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.00 0.79 0.93 0.90 0.98 0.90 0.83 -
P/RPS 0.65 0.45 0.49 0.38 0.76 0.83 0.70 -4.79%
P/EPS 11.78 12.07 12.08 9.62 24.44 15.48 17.97 -24.44%
EY 8.49 8.29 8.28 10.40 4.09 6.46 5.57 32.27%
DY 0.04 0.00 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 0.68 0.54 0.63 0.61 0.68 0.62 0.57 12.42%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 26/07/04 29/04/04 29/01/04 28/10/03 01/08/03 25/04/03 -
Price 0.81 0.81 0.88 0.91 0.88 0.97 0.79 -
P/RPS 0.53 0.47 0.46 0.38 0.69 0.89 0.66 -13.54%
P/EPS 9.54 12.37 11.43 9.72 21.95 16.69 17.10 -32.11%
EY 10.48 8.08 8.75 10.29 4.56 5.99 5.85 47.24%
DY 0.05 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.55 0.55 0.59 0.62 0.61 0.66 0.54 1.22%

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