[MILUX] QoQ Annualized Quarter Result on 31-May-2006 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 16.74%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 88,794 90,392 72,431 63,930 60,016 56,556 58,158 32.69%
PBT 4,760 5,568 4,402 3,269 2,748 3,824 2,926 38.44%
Tax -1,190 -1,328 -1,435 -1,145 -1,020 -1,232 -1,403 -10.42%
NP 3,570 4,240 2,967 2,124 1,728 2,592 1,523 76.73%
-
NP to SH 3,540 4,272 3,037 2,185 1,872 2,752 1,523 75.74%
-
Tax Rate 25.00% 23.85% 32.60% 35.03% 37.12% 32.22% 47.95% -
Total Cost 85,224 86,152 69,464 61,806 58,288 53,964 56,635 31.41%
-
Net Worth 61,802 63,225 61,901 42,351 61,835 59,514 57,010 5.54%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - 2,543 1,694 - - 16 -
Div Payout % - - 83.76% 77.52% - - 1.07% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 61,802 63,225 61,901 42,351 61,835 59,514 57,010 5.54%
NOSH 42,042 42,720 42,398 42,351 42,352 42,208 40,721 2.15%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.02% 4.69% 4.10% 3.32% 2.88% 4.58% 2.62% -
ROE 5.73% 6.76% 4.91% 5.16% 3.03% 4.62% 2.67% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 211.20 211.59 170.83 150.95 141.70 133.99 142.82 29.89%
EPS 8.42 10.00 7.17 5.16 4.42 6.52 3.74 72.03%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 0.04 -
NAPS 1.47 1.48 1.46 1.00 1.46 1.41 1.40 3.31%
Adjusted Per Share Value based on latest NOSH - 42,349
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 37.78 38.46 30.81 27.20 25.53 24.06 24.74 32.71%
EPS 1.51 1.82 1.29 0.93 0.80 1.17 0.65 75.67%
DPS 0.00 0.00 1.08 0.72 0.00 0.00 0.01 -
NAPS 0.2629 0.269 0.2633 0.1802 0.2631 0.2532 0.2425 5.54%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.30 1.15 1.34 1.30 2.27 2.08 1.95 -
P/RPS 0.62 0.54 0.78 0.86 1.60 1.55 1.37 -41.14%
P/EPS 15.44 11.50 18.71 25.19 51.36 31.90 52.14 -55.67%
EY 6.48 8.70 5.35 3.97 1.95 3.13 1.92 125.50%
DY 0.00 0.00 4.48 3.08 0.00 0.00 0.02 -
P/NAPS 0.88 0.78 0.92 1.30 1.55 1.48 1.39 -26.33%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.40 1.22 1.20 1.25 1.70 3.88 1.94 -
P/RPS 0.66 0.58 0.70 0.83 1.20 2.90 1.36 -38.32%
P/EPS 16.63 12.20 16.75 24.22 38.46 59.51 51.87 -53.25%
EY 6.01 8.20 5.97 4.13 2.60 1.68 1.93 113.68%
DY 0.00 0.00 5.00 3.20 0.00 0.00 0.02 -
P/NAPS 0.95 0.82 0.82 1.25 1.16 2.75 1.39 -22.46%

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