[MILUX] QoQ Annualized Quarter Result on 31-Aug-2008 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 1.88%
YoY- 294.2%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 116,688 130,356 116,940 118,308 117,954 119,326 124,792 -4.37%
PBT 7,774 9,594 9,940 8,928 8,681 7,732 14,616 -34.32%
Tax -2,096 -2,428 -1,844 -1,865 -1,860 -1,726 -3,760 -32.24%
NP 5,678 7,166 8,096 7,063 6,821 6,006 10,856 -35.05%
-
NP to SH 5,678 7,166 8,096 7,068 6,937 6,128 10,924 -35.32%
-
Tax Rate 26.96% 25.31% 18.55% 20.89% 21.43% 22.32% 25.73% -
Total Cost 111,009 123,190 108,844 111,245 111,133 113,320 113,936 -1.71%
-
Net Worth 69,500 70,304 68,595 67,814 65,673 64,416 64,034 5.60%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - 1,271 - - - -
Div Payout % - - - 17.99% - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 69,500 70,304 68,595 67,814 65,673 64,416 64,034 5.60%
NOSH 42,378 42,352 42,343 42,384 42,369 42,378 42,406 -0.04%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 4.87% 5.50% 6.92% 5.97% 5.78% 5.03% 8.70% -
ROE 8.17% 10.19% 11.80% 10.42% 10.56% 9.51% 17.06% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 275.35 307.79 276.17 279.13 278.39 281.57 294.27 -4.32%
EPS 13.40 16.92 19.12 16.68 16.37 14.46 25.76 -35.29%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.62 1.60 1.55 1.52 1.51 5.65%
Adjusted Per Share Value based on latest NOSH - 42,331
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 49.64 55.46 49.75 50.33 50.18 50.76 53.09 -4.37%
EPS 2.42 3.05 3.44 3.01 2.95 2.61 4.65 -35.27%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.2957 0.2991 0.2918 0.2885 0.2794 0.274 0.2724 5.61%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.26 1.10 1.01 1.10 1.20 1.18 1.18 -
P/RPS 0.46 0.36 0.37 0.39 0.43 0.42 0.40 9.75%
P/EPS 9.40 6.50 5.28 6.60 7.33 8.16 4.58 61.43%
EY 10.63 15.38 18.93 15.16 13.64 12.25 21.83 -38.07%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.62 0.69 0.77 0.78 0.78 -0.85%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 28/07/09 23/04/09 19/01/09 29/10/08 30/07/08 30/04/08 31/01/08 -
Price 1.38 1.15 1.20 0.99 1.02 1.31 1.26 -
P/RPS 0.50 0.37 0.43 0.35 0.37 0.47 0.43 10.56%
P/EPS 10.30 6.80 6.28 5.94 6.23 9.06 4.89 64.24%
EY 9.71 14.71 15.93 16.84 16.05 11.04 20.44 -39.08%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.74 0.62 0.66 0.86 0.83 0.80%

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