[MILUX] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2.28%
YoY- 217.72%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 47,001 60,408 63,085 72,995 62,532 77,644 79,694 -8.42%
PBT -4,690 3,509 6,089 -5,010 -4,479 -2,149 -613 40.35%
Tax -140 -449 -213 -16 337 74 -225 -7.59%
NP -4,830 3,060 5,876 -5,026 -4,142 -2,075 -838 33.88%
-
NP to SH -4,830 3,060 5,879 -4,994 -4,142 -2,075 -838 33.88%
-
Tax Rate - 12.80% 3.50% - - - - -
Total Cost 51,831 57,348 57,209 78,021 66,674 79,719 80,532 -7.07%
-
Net Worth 39,959 44,660 42,310 37,021 38,833 42,440 44,617 -1.82%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 39,959 44,660 42,310 37,021 38,833 42,440 44,617 -1.82%
NOSH 235,056 235,056 235,056 58,764 58,764 54,411 54,411 27.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -10.28% 5.07% 9.31% -6.89% -6.62% -2.67% -1.05% -
ROE -12.09% 6.85% 13.89% -13.49% -10.67% -4.89% -1.88% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.00 25.70 26.84 124.22 114.33 142.70 146.47 -28.22%
EPS -2.05 1.30 3.01 -8.50 -7.60 -3.81 -1.54 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.18 0.63 0.71 0.78 0.82 -23.05%
Adjusted Per Share Value based on latest NOSH - 235,056
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.93 29.47 30.77 35.61 30.50 37.88 38.88 -8.42%
EPS -2.36 1.49 2.87 -2.44 -2.02 -1.01 -0.41 33.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.2179 0.2064 0.1806 0.1894 0.207 0.2176 -1.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.515 0.73 0.96 2.28 0.85 0.635 0.82 -
P/RPS 2.58 2.84 3.58 1.84 0.74 0.44 0.56 28.97%
P/EPS -25.06 56.08 38.38 -26.83 -11.22 -16.65 -53.24 -11.79%
EY -3.99 1.78 2.61 -3.73 -8.91 -6.01 -1.88 13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 3.84 5.33 3.62 1.20 0.81 1.00 20.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 24/02/22 24/02/21 25/02/20 27/02/19 27/02/18 -
Price 0.535 0.715 0.69 2.36 0.80 0.68 0.77 -
P/RPS 2.68 2.78 2.57 1.90 0.70 0.48 0.53 30.99%
P/EPS -26.04 54.92 27.59 -27.77 -10.56 -17.83 -50.00 -10.29%
EY -3.84 1.82 3.62 -3.60 -9.47 -5.61 -2.00 11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.76 3.83 3.75 1.13 0.87 0.94 22.31%

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