[MILUX] QoQ TTM Result on 28-Feb-2006 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 0.28%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 82,417 73,958 61,061 58,973 57,010 58,158 54,235 32.14%
PBT 5,032 4,596 2,494 2,475 2,760 2,926 4,433 8.80%
Tax -1,438 -1,414 -1,138 -1,114 -1,371 -1,403 -1,306 6.62%
NP 3,594 3,182 1,356 1,361 1,389 1,523 3,127 9.71%
-
NP to SH 3,667 3,287 1,454 1,433 1,429 1,523 3,127 11.19%
-
Tax Rate 28.58% 30.77% 45.63% 45.01% 49.67% 47.95% 29.46% -
Total Cost 78,823 70,776 59,705 57,612 55,621 56,635 51,108 33.45%
-
Net Worth 63,225 63,077 42,349 61,369 59,514 56,237 61,166 2.22%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 1,270 1,270 1,270 1,223 1,223 1,223 1,223 2.54%
Div Payout % 34.65% 38.65% 87.38% 85.37% 85.61% 80.32% 39.12% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 63,225 63,077 42,349 61,369 59,514 56,237 61,166 2.22%
NOSH 42,720 42,334 42,349 42,033 42,208 40,169 40,777 3.14%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.36% 4.30% 2.22% 2.31% 2.44% 2.62% 5.77% -
ROE 5.80% 5.21% 3.43% 2.34% 2.40% 2.71% 5.11% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 192.92 174.70 144.18 140.30 135.07 144.78 133.00 28.11%
EPS 8.58 7.76 3.43 3.41 3.39 3.79 7.67 7.75%
DPS 3.00 3.00 3.00 2.91 2.90 3.00 3.00 0.00%
NAPS 1.48 1.49 1.00 1.46 1.41 1.40 1.50 -0.89%
Adjusted Per Share Value based on latest NOSH - 42,033
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 35.06 31.46 25.98 25.09 24.25 24.74 23.07 32.14%
EPS 1.56 1.40 0.62 0.61 0.61 0.65 1.33 11.20%
DPS 0.54 0.54 0.54 0.52 0.52 0.52 0.52 2.54%
NAPS 0.269 0.2684 0.1802 0.2611 0.2532 0.2392 0.2602 2.24%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.15 1.34 1.30 2.27 2.08 1.95 2.15 -
P/RPS 0.60 0.77 0.90 1.62 1.54 1.35 1.62 -48.39%
P/EPS 13.40 17.26 37.86 66.59 61.44 51.43 28.04 -38.84%
EY 7.46 5.79 2.64 1.50 1.63 1.94 3.57 63.37%
DY 2.61 2.24 2.31 1.28 1.39 1.54 1.40 51.41%
P/NAPS 0.78 0.90 1.30 1.55 1.48 1.39 1.43 -33.21%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 -
Price 1.22 1.20 1.25 1.70 3.88 1.94 2.05 -
P/RPS 0.63 0.69 0.87 1.21 2.87 1.34 1.54 -44.86%
P/EPS 14.21 15.46 36.41 49.87 114.60 51.17 26.73 -34.35%
EY 7.04 6.47 2.75 2.01 0.87 1.95 3.74 52.39%
DY 2.46 2.50 2.40 1.71 0.75 1.55 1.46 41.55%
P/NAPS 0.82 0.81 1.25 1.16 2.75 1.39 1.37 -28.95%

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