[MILUX] QoQ TTM Result on 30-Nov-2000 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- 12.08%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Revenue 53,578 54,680 57,233 56,703 55,465 56,611 57,181 -5.06%
PBT 5,311 5,268 5,840 3,982 3,478 4,229 5,798 -6.76%
Tax -1,453 -1,491 -1,709 213 265 69 391 -
NP 3,858 3,777 4,131 4,195 3,743 4,298 6,189 -31.44%
-
NP to SH 3,858 3,777 4,131 4,195 3,743 4,298 6,189 -31.44%
-
Tax Rate 27.36% 28.30% 29.26% -5.35% -7.62% -1.63% -6.74% -
Total Cost 49,720 50,903 53,102 52,508 51,722 52,313 50,992 -1.99%
-
Net Worth 53,932 20,000 19,999 20,034 27,423 27,420 49,000 7.96%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Div 1,123 609 1,218 1,218 1,218 609 1,005 9.27%
Div Payout % 29.12% 16.13% 29.50% 29.05% 32.56% 14.18% 16.25% -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Net Worth 53,932 20,000 19,999 20,034 27,423 27,420 49,000 7.96%
NOSH 37,453 20,000 19,999 20,034 20,313 20,311 20,000 65.04%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
NP Margin 7.20% 6.91% 7.22% 7.40% 6.75% 7.59% 10.82% -
ROE 7.15% 18.89% 20.66% 20.94% 13.65% 15.67% 12.63% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
RPS 143.05 273.40 286.17 283.02 273.04 278.72 285.91 -42.48%
EPS 10.30 18.89 20.66 20.94 18.43 21.16 30.95 -58.46%
DPS 3.00 3.00 6.00 6.00 6.00 3.00 5.00 -33.50%
NAPS 1.44 1.00 1.00 1.00 1.35 1.35 2.45 -34.58%
Adjusted Per Share Value based on latest NOSH - 20,034
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
RPS 22.79 23.26 24.35 24.12 23.60 24.08 24.33 -5.08%
EPS 1.64 1.61 1.76 1.78 1.59 1.83 2.63 -31.42%
DPS 0.48 0.26 0.52 0.52 0.52 0.26 0.43 9.18%
NAPS 0.2294 0.0851 0.0851 0.0852 0.1167 0.1167 0.2085 7.92%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 30/08/00 31/05/00 -
Price 1.37 1.18 1.25 1.61 2.30 2.30 4.80 -
P/RPS 0.96 0.43 0.44 0.57 0.84 0.83 1.68 -36.04%
P/EPS 13.30 6.25 6.05 7.69 12.48 10.87 15.51 -11.55%
EY 7.52 16.00 16.52 13.01 8.01 9.20 6.45 13.04%
DY 2.19 2.54 4.80 3.73 2.61 1.30 1.04 81.26%
P/NAPS 0.95 1.18 1.25 1.61 1.70 1.70 1.96 -43.92%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Date 30/11/01 20/07/01 27/04/01 29/01/01 30/10/00 19/12/00 03/07/00 -
Price 1.20 1.15 1.07 1.43 1.71 1.30 4.38 -
P/RPS 0.84 0.42 0.37 0.51 0.63 0.47 1.53 -38.05%
P/EPS 11.65 6.09 5.18 6.83 9.28 6.14 14.15 -14.38%
EY 8.58 16.42 19.30 14.64 10.78 16.28 7.07 16.71%
DY 2.50 2.61 5.61 4.20 3.51 2.31 1.14 87.23%
P/NAPS 0.83 1.15 1.07 1.43 1.27 0.96 1.79 -45.87%

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