[MILUX] QoQ Annualized Quarter Result on 30-Nov-2005 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 80.7%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 72,431 63,930 60,016 56,556 58,158 60,060 58,386 15.40%
PBT 4,402 3,269 2,748 3,824 2,926 3,845 3,650 13.26%
Tax -1,435 -1,145 -1,020 -1,232 -1,403 -1,498 -1,598 -6.90%
NP 2,967 2,124 1,728 2,592 1,523 2,346 2,052 27.78%
-
NP to SH 3,037 2,185 1,872 2,752 1,523 2,346 2,052 29.77%
-
Tax Rate 32.60% 35.03% 37.12% 32.22% 47.95% 38.96% 43.78% -
Total Cost 69,464 61,806 58,288 53,964 56,635 57,713 56,334 14.94%
-
Net Worth 61,901 42,351 61,835 59,514 57,010 60,411 61,319 0.63%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 2,543 1,694 - - 16 1,610 - -
Div Payout % 83.76% 77.52% - - 1.07% 68.65% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 61,901 42,351 61,835 59,514 57,010 60,411 61,319 0.63%
NOSH 42,398 42,351 42,352 42,208 40,721 40,274 40,078 3.81%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.10% 3.32% 2.88% 4.58% 2.62% 3.91% 3.51% -
ROE 4.91% 5.16% 3.03% 4.62% 2.67% 3.88% 3.35% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 170.83 150.95 141.70 133.99 142.82 149.13 145.68 11.16%
EPS 7.17 5.16 4.42 6.52 3.74 5.83 5.12 25.09%
DPS 6.00 4.00 0.00 0.00 0.04 4.00 0.00 -
NAPS 1.46 1.00 1.46 1.41 1.40 1.50 1.53 -3.06%
Adjusted Per Share Value based on latest NOSH - 42,208
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 30.81 27.20 25.53 24.06 24.74 25.55 24.84 15.39%
EPS 1.29 0.93 0.80 1.17 0.65 1.00 0.87 29.93%
DPS 1.08 0.72 0.00 0.00 0.01 0.69 0.00 -
NAPS 0.2633 0.1802 0.2631 0.2532 0.2425 0.257 0.2609 0.61%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.34 1.30 2.27 2.08 1.95 2.15 1.03 -
P/RPS 0.78 0.86 1.60 1.55 1.37 1.44 0.71 6.45%
P/EPS 18.71 25.19 51.36 31.90 52.14 36.90 20.12 -4.71%
EY 5.35 3.97 1.95 3.13 1.92 2.71 4.97 5.02%
DY 4.48 3.08 0.00 0.00 0.02 1.86 0.00 -
P/NAPS 0.92 1.30 1.55 1.48 1.39 1.43 0.67 23.46%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 25/04/05 -
Price 1.20 1.25 1.70 3.88 1.94 2.05 2.19 -
P/RPS 0.70 0.83 1.20 2.90 1.36 1.37 1.50 -39.75%
P/EPS 16.75 24.22 38.46 59.51 51.87 35.18 42.77 -46.38%
EY 5.97 4.13 2.60 1.68 1.93 2.84 2.34 86.39%
DY 5.00 3.20 0.00 0.00 0.02 1.95 0.00 -
P/NAPS 0.82 1.25 1.16 2.75 1.39 1.37 1.43 -30.90%

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