[MILUX] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -20.76%
YoY- -18.14%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 84,180 82,884 111,393 116,688 130,356 116,940 118,308 -20.34%
PBT 3,838 5,972 6,691 7,774 9,594 9,940 8,928 -43.12%
Tax -1,410 -1,408 -1,935 -2,096 -2,428 -1,844 -1,865 -17.05%
NP 2,428 4,564 4,756 5,678 7,166 8,096 7,063 -51.02%
-
NP to SH 2,314 4,344 4,813 5,678 7,166 8,096 7,068 -52.59%
-
Tax Rate 36.74% 23.58% 28.92% 26.96% 25.31% 18.55% 20.89% -
Total Cost 81,752 78,320 106,637 111,009 123,190 108,844 111,245 -18.61%
-
Net Worth 76,044 75,973 70,319 69,500 70,304 68,595 67,814 7.95%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - 1,271 -
Div Payout % - - - - - - 17.99% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 76,044 75,973 70,319 69,500 70,304 68,595 67,814 7.95%
NOSH 46,653 46,609 42,361 42,378 42,352 42,343 42,384 6.62%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 2.88% 5.51% 4.27% 4.87% 5.50% 6.92% 5.97% -
ROE 3.04% 5.72% 6.84% 8.17% 10.19% 11.80% 10.42% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 180.44 177.83 262.96 275.35 307.79 276.17 279.13 -25.29%
EPS 4.96 9.32 11.36 13.40 16.92 19.12 16.68 -55.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.63 1.63 1.66 1.64 1.66 1.62 1.60 1.24%
Adjusted Per Share Value based on latest NOSH - 42,249
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 35.81 35.26 47.39 49.64 55.46 49.75 50.33 -20.35%
EPS 0.98 1.85 2.05 2.42 3.05 3.44 3.01 -52.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.3235 0.3232 0.2992 0.2957 0.2991 0.2918 0.2885 7.95%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.52 1.59 1.26 1.26 1.10 1.01 1.10 -
P/RPS 0.84 0.89 0.48 0.46 0.36 0.37 0.39 67.01%
P/EPS 30.65 17.06 11.09 9.40 6.50 5.28 6.60 179.13%
EY 3.26 5.86 9.02 10.63 15.38 18.93 15.16 -64.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.93 0.98 0.76 0.77 0.66 0.62 0.69 22.08%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 28/04/10 28/01/10 28/10/09 28/07/09 23/04/09 19/01/09 29/10/08 -
Price 1.49 1.64 1.40 1.38 1.15 1.20 0.99 -
P/RPS 0.83 0.92 0.53 0.50 0.37 0.43 0.35 78.11%
P/EPS 30.04 17.60 12.32 10.30 6.80 6.28 5.94 195.50%
EY 3.33 5.68 8.12 9.71 14.71 15.93 16.84 -66.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.91 1.01 0.84 0.84 0.69 0.74 0.62 29.24%

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