[MILUX] QoQ TTM Result on 31-May-2004 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -17.94%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 52,281 52,975 61,375 70,785 65,767 62,030 51,284 1.29%
PBT 4,163 4,460 4,852 3,039 3,181 2,840 2,661 34.80%
Tax -1,346 -1,282 -1,520 -1,214 -957 -1,016 -1,055 17.65%
NP 2,817 3,178 3,332 1,825 2,224 1,824 1,606 45.49%
-
NP to SH 2,817 3,178 3,332 1,825 2,224 1,824 1,606 45.49%
-
Tax Rate 32.33% 28.74% 31.33% 39.95% 30.08% 35.77% 39.65% -
Total Cost 49,464 49,797 58,043 68,960 63,543 60,206 49,678 -0.28%
-
Net Worth 61,199 60,955 40,000 58,400 59,298 58,800 57,600 4.12%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 1,600 1,600 1,600 1,600 -
Div Payout % - - - 87.67% 71.94% 87.72% 99.63% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 61,199 60,955 40,000 58,400 59,298 58,800 57,600 4.12%
NOSH 39,999 40,102 40,000 40,000 40,066 40,000 40,000 -0.00%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 5.39% 6.00% 5.43% 2.58% 3.38% 2.94% 3.13% -
ROE 4.60% 5.21% 8.33% 3.12% 3.75% 3.10% 2.79% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 130.70 132.10 153.44 176.96 164.15 155.08 128.21 1.29%
EPS 7.04 7.92 8.33 4.56 5.55 4.56 4.02 45.33%
DPS 0.00 0.00 0.00 4.00 4.00 4.00 4.00 -
NAPS 1.53 1.52 1.00 1.46 1.48 1.47 1.44 4.12%
Adjusted Per Share Value based on latest NOSH - 40,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 22.24 22.54 26.11 30.11 27.98 26.39 21.82 1.28%
EPS 1.20 1.35 1.42 0.78 0.95 0.78 0.68 46.08%
DPS 0.00 0.00 0.00 0.68 0.68 0.68 0.68 -
NAPS 0.2604 0.2593 0.1702 0.2485 0.2523 0.2502 0.245 4.15%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.03 0.95 1.00 0.79 0.93 0.90 0.98 -
P/RPS 0.79 0.72 0.65 0.45 0.57 0.58 0.76 2.61%
P/EPS 14.63 11.99 12.00 17.32 16.75 19.74 24.41 -28.93%
EY 6.84 8.34 8.33 5.78 5.97 5.07 4.10 40.70%
DY 0.00 0.00 0.00 5.06 4.30 4.44 4.08 -
P/NAPS 0.67 0.63 1.00 0.54 0.63 0.61 0.68 -0.98%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 27/01/05 28/10/04 26/07/04 29/04/04 29/01/04 28/10/03 -
Price 2.19 0.90 0.81 0.81 0.88 0.91 0.88 -
P/RPS 1.68 0.68 0.53 0.46 0.54 0.59 0.69 81.08%
P/EPS 31.10 11.36 9.72 17.75 15.85 19.96 21.92 26.29%
EY 3.22 8.81 10.28 5.63 6.31 5.01 4.56 -20.71%
DY 0.00 0.00 0.00 4.94 4.55 4.40 4.55 -
P/NAPS 1.43 0.59 0.81 0.55 0.59 0.62 0.61 76.56%

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