[MILUX] QoQ TTM Result on 28-Feb-2007 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 12.38%
YoY- 187.58%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 96,144 87,544 90,882 88,347 82,417 73,958 61,061 35.30%
PBT 5,277 3,015 5,800 5,602 5,032 4,596 2,494 64.73%
Tax -2,030 -1,422 -1,422 -1,499 -1,438 -1,414 -1,138 47.03%
NP 3,247 1,593 4,378 4,103 3,594 3,182 1,356 78.88%
-
NP to SH 3,456 1,793 4,402 4,121 3,667 3,287 1,454 78.00%
-
Tax Rate 38.47% 47.16% 24.52% 26.76% 28.58% 30.77% 45.63% -
Total Cost 92,897 85,951 86,504 84,244 78,823 70,776 59,705 34.23%
-
Net Worth 64,034 42,408 63,688 60,347 63,225 63,077 42,349 31.70%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 1,273 1,273 1,273 1,270 1,270 1,270 1,270 0.15%
Div Payout % 36.86% 71.04% 28.94% 30.83% 34.65% 38.65% 87.38% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 64,034 42,408 63,688 60,347 63,225 63,077 42,349 31.70%
NOSH 42,406 42,408 42,459 41,052 42,720 42,334 42,349 0.08%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 3.38% 1.82% 4.82% 4.64% 4.36% 4.30% 2.22% -
ROE 5.40% 4.23% 6.91% 6.83% 5.80% 5.21% 3.43% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 226.72 206.43 214.05 215.20 192.92 174.70 144.18 35.18%
EPS 8.15 4.23 10.37 10.04 8.58 7.76 3.43 77.97%
DPS 3.00 3.00 3.00 3.09 3.00 3.00 3.00 0.00%
NAPS 1.51 1.00 1.50 1.47 1.48 1.49 1.00 31.58%
Adjusted Per Share Value based on latest NOSH - 41,052
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 40.90 37.24 38.66 37.59 35.06 31.46 25.98 35.29%
EPS 1.47 0.76 1.87 1.75 1.56 1.40 0.62 77.71%
DPS 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.00%
NAPS 0.2724 0.1804 0.2709 0.2567 0.269 0.2684 0.1802 31.68%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.18 1.27 1.28 1.30 1.15 1.34 1.30 -
P/RPS 0.52 0.62 0.60 0.60 0.60 0.77 0.90 -30.60%
P/EPS 14.48 30.04 12.35 12.95 13.40 17.26 37.86 -47.27%
EY 6.91 3.33 8.10 7.72 7.46 5.79 2.64 89.81%
DY 2.55 2.37 2.34 2.38 2.61 2.24 2.31 6.80%
P/NAPS 0.78 1.27 0.85 0.88 0.78 0.90 1.30 -28.84%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 31/01/08 30/10/07 30/07/07 30/04/07 26/01/07 31/10/06 27/07/06 -
Price 1.26 1.30 1.29 1.40 1.22 1.20 1.25 -
P/RPS 0.56 0.63 0.60 0.65 0.63 0.69 0.87 -25.43%
P/EPS 15.46 30.75 12.44 13.95 14.21 15.46 36.41 -43.47%
EY 6.47 3.25 8.04 7.17 7.04 6.47 2.75 76.80%
DY 2.38 2.31 2.33 2.21 2.46 2.50 2.40 -0.55%
P/NAPS 0.83 1.30 0.86 0.95 0.82 0.81 1.25 -23.87%

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