[MILUX] YoY Annual (Unaudited) Result on 31-Aug-2001 [#4]

Stock

[MILUX] MILUX CORPORATION BHD

Announcement Date

30-Nov-2001

Admission Sponsor

Sponsor

Financial Year

31-Aug-2001

Quarter

31-Aug-2001 [#4]

Profit Trend

YoY- -10.24%

Quarter Report

MILUX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Annual (Unaudited) Result
Revenue	61,375	51,284	44,367	53,580	56,611	2.03%
YoY %	19.68%	15.59%	-17.19%	-5.35%	-	-
Horiz. %	108.42%	90.59%	78.37%	94.65%	100.00%	-
PBT	4,852	2,660	2,500	5,311	5,858	-4.59%
YoY %	82.41%	6.40%	-52.93%	-9.34%	-	-
Horiz. %	82.83%	45.41%	42.68%	90.66%	100.00%	-
Tax	-1,456	-1,055	-830	-1,453	-1,560	-1.70%
YoY %	-38.01%	-27.11%	42.88%	6.86%	-	-
Horiz. %	93.33%	67.63%	53.21%	93.14%	100.00%	-
NP	3,396	1,605	1,670	3,858	4,298	-5.71%
YoY %	111.59%	-3.89%	-56.71%	-10.24%	-	-
Horiz. %	79.01%	37.34%	38.86%	89.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,396	1,605	1,670	3,858	4,298	-5.71%
YoY %	111.59%	-3.89%	-56.71%	-10.24%	-	-
Horiz. %	79.01%	37.34%	38.86%	89.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	30.01%	39.66%	33.20%	27.36%	26.63%	-
YoY %	-24.33%	19.46%	21.35%	2.74%	-	-
Horiz. %	112.69%	148.93%	124.67%	102.74%	100.00%	-
Total Cost	57,979	49,679	42,697	49,722	52,313	2.60%
YoY %	16.71%	16.35%	-14.13%	-4.95%	-	-
Horiz. %	110.83%	94.96%	81.62%	95.05%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	58,816	57,635	54,040	53,832	27,421	21.00%
YoY %	2.05%	6.65%	0.39%	96.32%	-	-
Horiz. %	214.49%	210.19%	197.08%	196.32%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Dividend
Div	16	1,600	-	-	-	-
YoY %	-99.00%	0.00%	-	-	-	-
Horiz. %	1.00%	100.00%	-	-	-	-
Div Payout %	0.47%	99.75%	-	-	-	-
YoY %	-99.53%	0.00%	-	-	-	-
Horiz. %	0.47%	100.00%	-	-	-	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Equity
Net Worth	58,816	57,635	54,040	53,832	27,421	21.00%
YoY %	2.05%	6.65%	0.39%	96.32%	-	-
Horiz. %	214.49%	210.19%	197.08%	196.32%	100.00%	-
NOSH	40,011	40,024	37,528	37,383	20,312	18.45%
YoY %	-0.03%	6.65%	0.39%	84.04%	-	-
Horiz. %	196.98%	197.05%	184.76%	184.04%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Ratio Analysis
NP Margin	5.53%	3.13%	3.76%	7.20%	7.59%	-
YoY %	76.68%	-16.76%	-47.78%	-5.14%	-	-
Horiz. %	72.86%	41.24%	49.54%	94.86%	100.00%	-
ROE	5.77%	2.78%	3.09%	7.17%	15.67%	-
YoY %	107.55%	-10.03%	-56.90%	-54.24%	-	-
Horiz. %	36.82%	17.74%	19.72%	45.76%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Per Share
RPS	153.39	128.13	118.22	143.32	278.70	-13.85%
YoY %	19.71%	8.38%	-17.51%	-48.58%	-	-
Horiz. %	55.04%	45.97%	42.42%	51.42%	100.00%	-
EPS	8.48	4.01	4.45	10.32	11.57	-7.46%
YoY %	111.47%	-9.89%	-56.88%	-10.80%	-	-
Horiz. %	73.29%	34.66%	38.46%	89.20%	100.00%	-
DPS	0.04	4.00	0.00	0.00	0.00	-
YoY %	-99.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.00%	100.00%	-	-	-	-
NAPS	1.47	1.44	1.44	1.44	1.35	2.15%
YoY %	2.08%	0.00%	0.00%	6.67%	-	-
Horiz. %	108.89%	106.67%	106.67%	106.67%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Adjusted Per Share Value based on latest NOSH - 37,453
RPS	26.11	21.82	18.88	22.79	24.08	2.04%
YoY %	19.66%	15.57%	-17.16%	-5.36%	-	-
Horiz. %	108.43%	90.61%	78.41%	94.64%	100.00%	-
EPS	1.44	0.68	0.71	1.64	1.83	-5.81%
YoY %	111.76%	-4.23%	-56.71%	-10.38%	-	-
Horiz. %	78.69%	37.16%	38.80%	89.62%	100.00%	-
DPS	0.01	0.68	0.00	0.00	0.00	-
YoY %	-98.53%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.47%	100.00%	-	-	-	-
NAPS	0.2502	0.2452	0.2299	0.229	0.1167	20.98%
YoY %	2.04%	6.66%	0.39%	96.23%	-	-
Horiz. %	214.40%	210.11%	197.00%	196.23%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/04	29/08/03	30/08/02	30/08/01	30/08/00	-
Price	1.00	0.98	1.10	1.37	2.30	-
P/RPS	0.65	0.76	0.93	0.96	0.83	-5.92%
YoY %	-14.47%	-18.28%	-3.12%	15.66%	-	-
Horiz. %	78.31%	91.57%	112.05%	115.66%	100.00%	-
P/EPS	11.78	24.44	24.72	13.28	10.87	2.02%
YoY %	-51.80%	-1.13%	86.14%	22.17%	-	-
Horiz. %	108.37%	224.84%	227.41%	122.17%	100.00%	-
EY	8.49	4.09	4.05	7.53	9.20	-1.98%
YoY %	107.58%	0.99%	-46.22%	-18.15%	-	-
Horiz. %	92.28%	44.46%	44.02%	81.85%	100.00%	-
DY	0.04	4.08	0.00	0.00	0.00	-
YoY %	-99.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.98%	100.00%	-	-	-	-
P/NAPS	0.68	0.68	0.76	0.95	1.70	-20.46%
YoY %	0.00%	-10.53%	-20.00%	-44.12%	-	-
Horiz. %	40.00%	40.00%	44.71%	55.88%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Price Multiplier on Announcement Date
Date	28/10/04	28/10/03	31/10/02	30/11/01	30/10/00	-
Price	0.81	0.88	0.85	1.20	1.71	-
P/RPS	0.53	0.69	0.72	0.84	0.61	-3.45%
YoY %	-23.19%	-4.17%	-14.29%	37.70%	-	-
Horiz. %	86.89%	113.11%	118.03%	137.70%	100.00%	-
P/EPS	9.54	21.95	19.10	11.63	8.08	4.23%
YoY %	-56.54%	14.92%	64.23%	43.94%	-	-
Horiz. %	118.07%	271.66%	236.39%	143.94%	100.00%	-
EY	10.48	4.56	5.24	8.60	12.37	-4.05%
YoY %	129.82%	-12.98%	-39.07%	-30.48%	-	-
Horiz. %	84.72%	36.86%	42.36%	69.52%	100.00%	-
DY	0.05	4.55	0.00	0.00	0.00	-
YoY %	-98.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.10%	100.00%	-	-	-	-
P/NAPS	0.55	0.61	0.59	0.83	1.27	-18.86%
YoY %	-9.84%	3.39%	-28.92%	-34.65%	-	-
Horiz. %	43.31%	48.03%	46.46%	65.35%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos