[MILUX] QoQ Annualized Quarter Result on 31-Aug-2006 [#4]

Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 38.97%
YoY- 99.41%
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 86,496 88,794 90,392 72,431 63,930 60,016 56,556 32.77%
PBT 4,874 4,760 5,568 4,402 3,269 2,748 3,824 17.57%
Tax -1,156 -1,190 -1,328 -1,435 -1,145 -1,020 -1,232 -4.15%
NP 3,718 3,570 4,240 2,967 2,124 1,728 2,592 27.21%
-
NP to SH 3,741 3,540 4,272 3,037 2,185 1,872 2,752 22.73%
-
Tax Rate 23.72% 25.00% 23.85% 32.60% 35.03% 37.12% 32.22% -
Total Cost 82,777 85,224 86,152 69,464 61,806 58,288 53,964 33.04%
-
Net Worth 63,580 61,802 63,225 61,901 42,351 61,835 59,514 4.50%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 1,695 - - 2,543 1,694 - - -
Div Payout % 45.32% - - 83.76% 77.52% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 63,580 61,802 63,225 61,901 42,351 61,835 59,514 4.50%
NOSH 42,386 42,042 42,720 42,398 42,351 42,352 42,208 0.28%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 4.30% 4.02% 4.69% 4.10% 3.32% 2.88% 4.58% -
ROE 5.88% 5.73% 6.76% 4.91% 5.16% 3.03% 4.62% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 204.06 211.20 211.59 170.83 150.95 141.70 133.99 32.40%
EPS 8.83 8.42 10.00 7.17 5.16 4.42 6.52 22.43%
DPS 4.00 0.00 0.00 6.00 4.00 0.00 0.00 -
NAPS 1.50 1.47 1.48 1.46 1.00 1.46 1.41 4.21%
Adjusted Per Share Value based on latest NOSH - 42,334
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 36.80 37.78 38.46 30.81 27.20 25.53 24.06 32.78%
EPS 1.59 1.51 1.82 1.29 0.93 0.80 1.17 22.71%
DPS 0.72 0.00 0.00 1.08 0.72 0.00 0.00 -
NAPS 0.2705 0.2629 0.269 0.2633 0.1802 0.2631 0.2532 4.50%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.28 1.30 1.15 1.34 1.30 2.27 2.08 -
P/RPS 0.63 0.62 0.54 0.78 0.86 1.60 1.55 -45.15%
P/EPS 14.50 15.44 11.50 18.71 25.19 51.36 31.90 -40.91%
EY 6.90 6.48 8.70 5.35 3.97 1.95 3.13 69.46%
DY 3.13 0.00 0.00 4.48 3.08 0.00 0.00 -
P/NAPS 0.85 0.88 0.78 0.92 1.30 1.55 1.48 -30.92%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 -
Price 1.29 1.40 1.22 1.20 1.25 1.70 3.88 -
P/RPS 0.63 0.66 0.58 0.70 0.83 1.20 2.90 -63.89%
P/EPS 14.61 16.63 12.20 16.75 24.22 38.46 59.51 -60.82%
EY 6.84 6.01 8.20 5.97 4.13 2.60 1.68 155.19%
DY 3.10 0.00 0.00 5.00 3.20 0.00 0.00 -
P/NAPS 0.86 0.95 0.82 0.82 1.25 1.16 2.75 -53.95%

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