[MILUX] QoQ TTM Result on 30-Nov-2006 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 11.56%
YoY- 156.61%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 87,544 90,882 88,347 82,417 73,958 61,061 58,973 30.03%
PBT 3,015 5,800 5,602 5,032 4,596 2,494 2,475 14.02%
Tax -1,422 -1,422 -1,499 -1,438 -1,414 -1,138 -1,114 17.62%
NP 1,593 4,378 4,103 3,594 3,182 1,356 1,361 11.03%
-
NP to SH 1,793 4,402 4,121 3,667 3,287 1,454 1,433 16.06%
-
Tax Rate 47.16% 24.52% 26.76% 28.58% 30.77% 45.63% 45.01% -
Total Cost 85,951 86,504 84,244 78,823 70,776 59,705 57,612 30.46%
-
Net Worth 42,408 63,688 60,347 63,225 63,077 42,349 61,369 -21.78%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,273 1,273 1,270 1,270 1,270 1,270 1,223 2.69%
Div Payout % 71.04% 28.94% 30.83% 34.65% 38.65% 87.38% 85.37% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 42,408 63,688 60,347 63,225 63,077 42,349 61,369 -21.78%
NOSH 42,408 42,459 41,052 42,720 42,334 42,349 42,033 0.59%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 1.82% 4.82% 4.64% 4.36% 4.30% 2.22% 2.31% -
ROE 4.23% 6.91% 6.83% 5.80% 5.21% 3.43% 2.34% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 206.43 214.05 215.20 192.92 174.70 144.18 140.30 29.27%
EPS 4.23 10.37 10.04 8.58 7.76 3.43 3.41 15.40%
DPS 3.00 3.00 3.09 3.00 3.00 3.00 2.91 2.04%
NAPS 1.00 1.50 1.47 1.48 1.49 1.00 1.46 -22.24%
Adjusted Per Share Value based on latest NOSH - 42,720
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 37.24 38.66 37.59 35.06 31.46 25.98 25.09 30.02%
EPS 0.76 1.87 1.75 1.56 1.40 0.62 0.61 15.73%
DPS 0.54 0.54 0.54 0.54 0.54 0.54 0.52 2.54%
NAPS 0.1804 0.2709 0.2567 0.269 0.2684 0.1802 0.2611 -21.79%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.27 1.28 1.30 1.15 1.34 1.30 2.27 -
P/RPS 0.62 0.60 0.60 0.60 0.77 0.90 1.62 -47.19%
P/EPS 30.04 12.35 12.95 13.40 17.26 37.86 66.59 -41.09%
EY 3.33 8.10 7.72 7.46 5.79 2.64 1.50 69.93%
DY 2.37 2.34 2.38 2.61 2.24 2.31 1.28 50.61%
P/NAPS 1.27 0.85 0.88 0.78 0.90 1.30 1.55 -12.40%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 30/07/07 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 -
Price 1.30 1.29 1.40 1.22 1.20 1.25 1.70 -
P/RPS 0.63 0.60 0.65 0.63 0.69 0.87 1.21 -35.20%
P/EPS 30.75 12.44 13.95 14.21 15.46 36.41 49.87 -27.49%
EY 3.25 8.04 7.17 7.04 6.47 2.75 2.01 37.64%
DY 2.31 2.33 2.21 2.46 2.50 2.40 1.71 22.13%
P/NAPS 1.30 0.86 0.95 0.82 0.81 1.25 1.16 7.86%

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