[MILUX] QoQ TTM Result on 31-May-2007 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 6.82%
YoY- 202.75%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 102,810 96,144 87,544 90,882 88,347 82,417 73,958 24.58%
PBT 4,501 5,277 3,015 5,800 5,602 5,032 4,596 -1.38%
Tax -1,690 -2,030 -1,422 -1,422 -1,499 -1,438 -1,414 12.63%
NP 2,811 3,247 1,593 4,378 4,103 3,594 3,182 -7.93%
-
NP to SH 3,087 3,456 1,793 4,402 4,121 3,667 3,287 -4.10%
-
Tax Rate 37.55% 38.47% 47.16% 24.52% 26.76% 28.58% 30.77% -
Total Cost 99,999 92,897 85,951 86,504 84,244 78,823 70,776 25.94%
-
Net Worth 64,070 64,034 42,408 63,688 60,347 63,225 63,077 1.04%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 1,273 1,273 1,273 1,273 1,270 1,270 1,270 0.15%
Div Payout % 41.26% 36.86% 71.04% 28.94% 30.83% 34.65% 38.65% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 64,070 64,034 42,408 63,688 60,347 63,225 63,077 1.04%
NOSH 42,151 42,406 42,408 42,459 41,052 42,720 42,334 -0.28%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 2.73% 3.38% 1.82% 4.82% 4.64% 4.36% 4.30% -
ROE 4.82% 5.40% 4.23% 6.91% 6.83% 5.80% 5.21% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 243.90 226.72 206.43 214.05 215.20 192.92 174.70 24.93%
EPS 7.32 8.15 4.23 10.37 10.04 8.58 7.76 -3.82%
DPS 3.00 3.00 3.00 3.00 3.09 3.00 3.00 0.00%
NAPS 1.52 1.51 1.00 1.50 1.47 1.48 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 42,459
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 43.74 40.90 37.24 38.66 37.59 35.06 31.46 24.59%
EPS 1.31 1.47 0.76 1.87 1.75 1.56 1.40 -4.33%
DPS 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.00%
NAPS 0.2726 0.2724 0.1804 0.2709 0.2567 0.269 0.2684 1.04%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.18 1.18 1.27 1.28 1.30 1.15 1.34 -
P/RPS 0.48 0.52 0.62 0.60 0.60 0.60 0.77 -27.04%
P/EPS 16.11 14.48 30.04 12.35 12.95 13.40 17.26 -4.49%
EY 6.21 6.91 3.33 8.10 7.72 7.46 5.79 4.78%
DY 2.54 2.55 2.37 2.34 2.38 2.61 2.24 8.74%
P/NAPS 0.78 0.78 1.27 0.85 0.88 0.78 0.90 -9.10%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 26/01/07 31/10/06 -
Price 1.31 1.26 1.30 1.29 1.40 1.22 1.20 -
P/RPS 0.54 0.56 0.63 0.60 0.65 0.63 0.69 -15.08%
P/EPS 17.89 15.46 30.75 12.44 13.95 14.21 15.46 10.23%
EY 5.59 6.47 3.25 8.04 7.17 7.04 6.47 -9.29%
DY 2.29 2.38 2.31 2.33 2.21 2.46 2.50 -5.68%
P/NAPS 0.86 0.83 1.30 0.86 0.95 0.82 0.81 4.07%

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