[MILUX] QoQ TTM Result on 31-May-2002 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
16-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 41.59%
YoY- -37.62%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 46,559 46,644 44,367 45,701 43,773 48,729 53,578 -8.95%
PBT 3,291 3,391 2,499 3,288 2,331 3,430 5,311 -27.38%
Tax -1,592 -1,174 -830 -932 -667 -1,125 -1,453 6.29%
NP 1,699 2,217 1,669 2,356 1,664 2,305 3,858 -42.20%
-
NP to SH 1,699 2,217 1,669 2,356 1,664 2,305 3,858 -42.20%
-
Tax Rate 48.37% 34.62% 33.21% 28.35% 28.61% 32.80% 27.36% -
Total Cost 44,860 44,427 42,698 43,345 42,109 46,424 49,720 -6.64%
-
Net Worth 58,686 58,237 54,981 55,339 55,442 37,173 53,932 5.80%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 1,145 1,145 1,145 1,123 1,123 1,123 1,123 1.30%
Div Payout % 67.42% 51.67% 68.63% 47.69% 67.52% 48.75% 29.12% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 58,686 58,237 54,981 55,339 55,442 37,173 53,932 5.80%
NOSH 40,196 39,888 38,181 37,391 37,461 37,173 37,453 4.83%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 3.65% 4.75% 3.76% 5.16% 3.80% 4.73% 7.20% -
ROE 2.90% 3.81% 3.04% 4.26% 3.00% 6.20% 7.15% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 115.83 116.93 116.20 122.22 116.85 131.08 143.05 -13.15%
EPS 4.23 5.56 4.37 6.30 4.44 6.20 10.30 -44.83%
DPS 2.85 2.87 3.00 3.00 3.00 3.02 3.00 -3.37%
NAPS 1.46 1.46 1.44 1.48 1.48 1.00 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 37,391
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 19.81 19.84 18.88 19.44 18.62 20.73 22.79 -8.94%
EPS 0.72 0.94 0.71 1.00 0.71 0.98 1.64 -42.32%
DPS 0.49 0.49 0.49 0.48 0.48 0.48 0.48 1.38%
NAPS 0.2497 0.2478 0.2339 0.2354 0.2359 0.1581 0.2294 5.83%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.83 0.84 1.10 1.15 1.19 1.20 1.37 -
P/RPS 0.72 0.72 0.95 0.94 1.02 0.92 0.96 -17.49%
P/EPS 19.64 15.11 25.16 18.25 26.79 19.35 13.30 29.76%
EY 5.09 6.62 3.97 5.48 3.73 5.17 7.52 -22.96%
DY 3.43 3.42 2.73 2.61 2.52 2.52 2.19 34.97%
P/NAPS 0.57 0.58 0.76 0.78 0.80 1.20 0.95 -28.92%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 29/01/03 31/10/02 16/07/02 29/04/02 30/01/02 30/11/01 -
Price 0.79 0.81 0.85 1.09 1.25 1.26 1.20 -
P/RPS 0.68 0.69 0.73 0.89 1.07 0.96 0.84 -13.17%
P/EPS 18.69 14.57 19.45 17.30 28.14 20.32 11.65 37.16%
EY 5.35 6.86 5.14 5.78 3.55 4.92 8.58 -27.07%
DY 3.61 3.55 3.53 2.75 2.40 2.40 2.50 27.84%
P/NAPS 0.54 0.55 0.59 0.74 0.84 1.26 0.83 -24.97%

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