[MILUX] QoQ TTM Result on 28-Feb-2003 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -23.36%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 62,030 51,284 43,156 46,559 46,644 44,367 45,701 22.56%
PBT 2,840 2,661 3,008 3,291 3,391 2,499 3,288 -9.29%
Tax -1,016 -1,055 -1,346 -1,592 -1,174 -830 -932 5.91%
NP 1,824 1,606 1,662 1,699 2,217 1,669 2,356 -15.67%
-
NP to SH 1,824 1,606 1,662 1,699 2,217 1,669 2,356 -15.67%
-
Tax Rate 35.77% 39.65% 44.75% 48.37% 34.62% 33.21% 28.35% -
Total Cost 60,206 49,678 41,494 44,860 44,427 42,698 43,345 24.46%
-
Net Worth 58,800 57,600 58,329 58,686 58,237 54,981 55,339 4.12%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 1,600 1,600 1,145 1,145 1,145 1,145 1,123 26.59%
Div Payout % 87.72% 99.63% 68.92% 67.42% 51.67% 68.63% 47.69% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 58,800 57,600 58,329 58,686 58,237 54,981 55,339 4.12%
NOSH 40,000 40,000 39,951 40,196 39,888 38,181 37,391 4.59%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 2.94% 3.13% 3.85% 3.65% 4.75% 3.76% 5.16% -
ROE 3.10% 2.79% 2.85% 2.90% 3.81% 3.04% 4.26% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 155.08 128.21 108.02 115.83 116.93 116.20 122.22 17.18%
EPS 4.56 4.02 4.16 4.23 5.56 4.37 6.30 -19.36%
DPS 4.00 4.00 2.87 2.85 2.87 3.00 3.00 21.12%
NAPS 1.47 1.44 1.46 1.46 1.46 1.44 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 40,196
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 26.39 21.82 18.36 19.81 19.84 18.88 19.44 22.57%
EPS 0.78 0.68 0.71 0.72 0.94 0.71 1.00 -15.25%
DPS 0.68 0.68 0.49 0.49 0.49 0.49 0.48 26.11%
NAPS 0.2502 0.245 0.2481 0.2497 0.2478 0.2339 0.2354 4.14%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.90 0.98 0.90 0.83 0.84 1.10 1.15 -
P/RPS 0.58 0.76 0.83 0.72 0.72 0.95 0.94 -27.50%
P/EPS 19.74 24.41 21.63 19.64 15.11 25.16 18.25 5.36%
EY 5.07 4.10 4.62 5.09 6.62 3.97 5.48 -5.04%
DY 4.44 4.08 3.19 3.43 3.42 2.73 2.61 42.45%
P/NAPS 0.61 0.68 0.62 0.57 0.58 0.76 0.78 -15.10%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 28/10/03 01/08/03 25/04/03 29/01/03 31/10/02 16/07/02 -
Price 0.91 0.88 0.97 0.79 0.81 0.85 1.09 -
P/RPS 0.59 0.69 0.90 0.68 0.69 0.73 0.89 -23.95%
P/EPS 19.96 21.92 23.32 18.69 14.57 19.45 17.30 9.99%
EY 5.01 4.56 4.29 5.35 6.86 5.14 5.78 -9.08%
DY 4.40 4.55 2.96 3.61 3.55 3.53 2.75 36.75%
P/NAPS 0.62 0.61 0.66 0.54 0.55 0.59 0.74 -11.11%

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