[MILUX] QoQ TTM Result on 28-Feb-2002 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -27.81%
YoY- -59.72%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 46,644 44,367 45,701 43,773 48,729 53,578 54,680 -10.04%
PBT 3,391 2,499 3,288 2,331 3,430 5,311 5,268 -25.42%
Tax -1,174 -830 -932 -667 -1,125 -1,453 -1,491 -14.71%
NP 2,217 1,669 2,356 1,664 2,305 3,858 3,777 -29.87%
-
NP to SH 2,217 1,669 2,356 1,664 2,305 3,858 3,777 -29.87%
-
Tax Rate 34.62% 33.21% 28.35% 28.61% 32.80% 27.36% 28.30% -
Total Cost 44,427 42,698 43,345 42,109 46,424 49,720 50,903 -8.66%
-
Net Worth 58,237 54,981 55,339 55,442 37,173 53,932 20,000 103.78%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 1,145 1,145 1,123 1,123 1,123 1,123 609 52.27%
Div Payout % 51.67% 68.63% 47.69% 67.52% 48.75% 29.12% 16.13% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 58,237 54,981 55,339 55,442 37,173 53,932 20,000 103.78%
NOSH 39,888 38,181 37,391 37,461 37,173 37,453 20,000 58.37%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 4.75% 3.76% 5.16% 3.80% 4.73% 7.20% 6.91% -
ROE 3.81% 3.04% 4.26% 3.00% 6.20% 7.15% 18.89% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 116.93 116.20 122.22 116.85 131.08 143.05 273.40 -43.20%
EPS 5.56 4.37 6.30 4.44 6.20 10.30 18.89 -55.71%
DPS 2.87 3.00 3.00 3.00 3.02 3.00 3.00 -2.90%
NAPS 1.46 1.44 1.48 1.48 1.00 1.44 1.00 28.66%
Adjusted Per Share Value based on latest NOSH - 37,461
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 19.84 18.88 19.44 18.62 20.73 22.79 23.26 -10.05%
EPS 0.94 0.71 1.00 0.71 0.98 1.64 1.61 -30.12%
DPS 0.49 0.49 0.48 0.48 0.48 0.48 0.26 52.51%
NAPS 0.2478 0.2339 0.2354 0.2359 0.1581 0.2294 0.0851 103.78%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.84 1.10 1.15 1.19 1.20 1.37 1.18 -
P/RPS 0.72 0.95 0.94 1.02 0.92 0.96 0.43 40.96%
P/EPS 15.11 25.16 18.25 26.79 19.35 13.30 6.25 80.03%
EY 6.62 3.97 5.48 3.73 5.17 7.52 16.00 -44.44%
DY 3.42 2.73 2.61 2.52 2.52 2.19 2.54 21.91%
P/NAPS 0.58 0.76 0.78 0.80 1.20 0.95 1.18 -37.69%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 31/10/02 16/07/02 29/04/02 30/01/02 30/11/01 20/07/01 -
Price 0.81 0.85 1.09 1.25 1.26 1.20 1.15 -
P/RPS 0.69 0.73 0.89 1.07 0.96 0.84 0.42 39.18%
P/EPS 14.57 19.45 17.30 28.14 20.32 11.65 6.09 78.78%
EY 6.86 5.14 5.78 3.55 4.92 8.58 16.42 -44.08%
DY 3.55 3.53 2.75 2.40 2.40 2.50 2.61 22.73%
P/NAPS 0.55 0.59 0.74 0.84 1.26 0.83 1.15 -38.81%

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