[MILUX] QoQ TTM Result on 28-Feb-2009 [#2]

Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 19.27%
YoY- 145.77%
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 103,648 112,162 117,358 123,823 116,345 118,308 111,138 -4.54%
PBT 5,868 6,860 8,248 9,859 7,759 8,928 5,870 -0.02%
Tax -1,710 -1,819 -2,042 -2,216 -1,386 -1,865 -1,950 -8.37%
NP 4,158 5,041 6,206 7,643 6,373 7,063 3,920 4.00%
-
NP to SH 4,103 5,041 6,124 7,587 6,361 7,068 4,190 -1.38%
-
Tax Rate 29.14% 26.52% 24.76% 22.48% 17.86% 20.89% 33.22% -
Total Cost 99,490 107,121 111,152 116,180 109,972 111,245 107,218 -4.86%
-
Net Worth 75,973 70,168 69,289 70,324 68,595 42,331 65,652 10.21%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,269 1,269 1,269 1,269 - -
Div Payout % - - 20.74% 16.74% 19.96% 17.97% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 75,973 70,168 69,289 70,324 68,595 42,331 65,652 10.21%
NOSH 46,609 42,270 42,249 42,364 42,343 42,331 42,356 6.58%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 4.01% 4.49% 5.29% 6.17% 5.48% 5.97% 3.53% -
ROE 5.40% 7.18% 8.84% 10.79% 9.27% 16.70% 6.38% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 222.38 265.34 277.77 292.28 274.77 279.48 262.39 -10.43%
EPS 8.80 11.93 14.49 17.91 15.02 16.70 9.89 -7.48%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.63 1.66 1.64 1.66 1.62 1.00 1.55 3.40%
Adjusted Per Share Value based on latest NOSH - 42,364
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 44.09 47.72 49.93 52.68 49.50 50.33 47.28 -4.54%
EPS 1.75 2.14 2.61 3.23 2.71 3.01 1.78 -1.12%
DPS 0.00 0.00 0.54 0.54 0.54 0.54 0.00 -
NAPS 0.3232 0.2985 0.2948 0.2992 0.2918 0.1801 0.2793 10.21%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.59 1.26 1.26 1.10 1.01 1.10 1.20 -
P/RPS 0.72 0.47 0.45 0.38 0.37 0.39 0.46 34.77%
P/EPS 18.06 10.57 8.69 6.14 6.72 6.59 12.13 30.35%
EY 5.54 9.46 11.50 16.28 14.87 15.18 8.24 -23.23%
DY 0.00 0.00 2.38 2.73 2.97 2.73 0.00 -
P/NAPS 0.98 0.76 0.77 0.66 0.62 1.10 0.77 17.42%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/10/09 28/07/09 23/04/09 19/01/09 29/10/08 30/07/08 -
Price 1.64 1.40 1.38 1.15 1.20 0.99 1.02 -
P/RPS 0.74 0.53 0.50 0.39 0.44 0.35 0.39 53.20%
P/EPS 18.63 11.74 9.52 6.42 7.99 5.93 10.31 48.30%
EY 5.37 8.52 10.50 15.57 12.52 16.87 9.70 -32.55%
DY 0.00 0.00 2.17 2.61 2.50 3.03 0.00 -
P/NAPS 1.01 0.84 0.84 0.69 0.74 0.99 0.66 32.76%

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