[MILUX] QoQ TTM Result on 31-May-2001 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- -8.57%
YoY- -38.97%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 43,773 48,729 53,578 54,680 57,233 56,703 55,465 -14.63%
PBT 2,331 3,430 5,311 5,268 5,840 3,982 3,478 -23.47%
Tax -667 -1,125 -1,453 -1,491 -1,709 213 265 -
NP 1,664 2,305 3,858 3,777 4,131 4,195 3,743 -41.83%
-
NP to SH 1,664 2,305 3,858 3,777 4,131 4,195 3,743 -41.83%
-
Tax Rate 28.61% 32.80% 27.36% 28.30% 29.26% -5.35% -7.62% -
Total Cost 42,109 46,424 49,720 50,903 53,102 52,508 51,722 -12.84%
-
Net Worth 55,442 37,173 53,932 20,000 19,999 20,034 27,423 60.09%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 1,123 1,123 1,123 609 1,218 1,218 1,218 -5.28%
Div Payout % 67.52% 48.75% 29.12% 16.13% 29.50% 29.05% 32.56% -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 55,442 37,173 53,932 20,000 19,999 20,034 27,423 60.09%
NOSH 37,461 37,173 37,453 20,000 19,999 20,034 20,313 50.55%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 3.80% 4.73% 7.20% 6.91% 7.22% 7.40% 6.75% -
ROE 3.00% 6.20% 7.15% 18.89% 20.66% 20.94% 13.65% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 116.85 131.08 143.05 273.40 286.17 283.02 273.04 -43.29%
EPS 4.44 6.20 10.30 18.89 20.66 20.94 18.43 -61.38%
DPS 3.00 3.02 3.00 3.00 6.00 6.00 6.00 -37.08%
NAPS 1.48 1.00 1.44 1.00 1.00 1.00 1.35 6.33%
Adjusted Per Share Value based on latest NOSH - 20,000
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 21.35 23.77 26.14 26.67 27.92 27.66 27.06 -14.65%
EPS 0.81 1.12 1.88 1.84 2.02 2.05 1.83 -42.00%
DPS 0.55 0.55 0.55 0.30 0.59 0.59 0.59 -4.58%
NAPS 0.2705 0.1813 0.2631 0.0976 0.0976 0.0977 0.1338 60.09%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.19 1.20 1.37 1.18 1.25 1.61 2.30 -
P/RPS 1.02 0.92 0.96 0.43 0.44 0.57 0.84 13.85%
P/EPS 26.79 19.35 13.30 6.25 6.05 7.69 12.48 66.64%
EY 3.73 5.17 7.52 16.00 16.52 13.01 8.01 -40.00%
DY 2.52 2.52 2.19 2.54 4.80 3.73 2.61 -2.31%
P/NAPS 0.80 1.20 0.95 1.18 1.25 1.61 1.70 -39.58%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 29/04/02 30/01/02 30/11/01 20/07/01 27/04/01 29/01/01 30/10/00 -
Price 1.25 1.26 1.20 1.15 1.07 1.43 1.71 -
P/RPS 1.07 0.96 0.84 0.42 0.37 0.51 0.63 42.48%
P/EPS 28.14 20.32 11.65 6.09 5.18 6.83 9.28 109.92%
EY 3.55 4.92 8.58 16.42 19.30 14.64 10.78 -52.40%
DY 2.40 2.40 2.50 2.61 5.61 4.20 3.51 -22.44%
P/NAPS 0.84 1.26 0.83 1.15 1.07 1.43 1.27 -24.14%

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