[MILUX] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2.28%
YoY- 217.72%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 64,248 67,464 60,536 63,085 62,034 65,246 83,208 -15.82%
PBT 7,714 740 968 6,089 6,278 8,040 6,348 13.86%
Tax -1,074 -20 -16 -213 -266 -240 4 -
NP 6,640 720 952 5,876 6,012 7,800 6,352 2.99%
-
NP to SH 6,640 720 952 5,879 6,016 7,806 6,356 2.95%
-
Tax Rate 13.92% 2.70% 1.65% 3.50% 4.24% 2.99% -0.06% -
Total Cost 57,608 66,744 59,584 57,209 56,022 57,446 76,856 -17.46%
-
Net Worth 47,011 42,310 42,310 42,310 42,310 39,959 11,909 149.56%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 47,011 42,310 42,310 42,310 42,310 39,959 11,909 149.56%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 235,056 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.33% 1.07% 1.57% 9.31% 9.69% 11.95% 7.63% -
ROE 14.12% 1.70% 2.25% 13.89% 14.22% 19.53% 53.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.33 28.70 25.75 26.84 26.39 27.76 111.79 -60.86%
EPS 2.83 0.30 0.40 3.01 3.31 5.02 8.52 -52.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.18 0.18 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 235,056
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 31.34 32.91 29.53 30.77 30.26 31.83 40.59 -15.82%
EPS 3.24 0.35 0.46 2.87 2.93 3.81 3.10 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.2064 0.2064 0.2064 0.2064 0.1949 0.0581 149.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.745 0.895 0.885 0.96 0.65 0.645 0.52 -
P/RPS 2.73 3.12 3.44 3.58 2.46 2.32 0.47 222.78%
P/EPS 26.37 292.19 218.51 38.38 25.40 19.42 6.09 165.42%
EY 3.79 0.34 0.46 2.61 3.94 5.15 16.42 -62.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 4.97 4.92 5.33 3.61 3.79 3.25 9.60%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 20/05/21 -
Price 0.72 0.82 0.96 0.69 1.37 0.735 0.77 -
P/RPS 2.63 2.86 3.73 2.57 5.19 2.65 0.69 143.80%
P/EPS 25.49 267.70 237.03 27.59 53.53 22.13 9.02 99.75%
EY 3.92 0.37 0.42 3.62 1.87 4.52 11.09 -49.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 4.56 5.33 3.83 7.61 4.32 4.81 -17.55%

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