[MILUX] YoY Annualized Quarter 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- -14.99%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 86,496 63,930 60,060 69,580 43,578 45,193 55,696 7.60%
PBT 4,874 3,269 3,845 4,404 3,898 3,222 5,918 -3.18%
Tax -1,156 -1,145 -1,498 -1,784 -1,572 -884 -1,578 -5.05%
NP 3,718 2,124 2,346 2,620 2,326 2,338 4,340 -2.54%
-
NP to SH 3,741 2,185 2,346 2,620 2,326 2,338 4,340 -2.44%
-
Tax Rate 23.72% 35.03% 38.96% 40.51% 40.33% 27.44% 26.66% -
Total Cost 82,777 61,806 57,713 66,960 41,252 42,854 51,356 8.27%
-
Net Worth 63,580 42,351 60,411 58,429 58,433 55,350 28,791 14.10%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,695 1,694 1,610 - - - - -
Div Payout % 45.32% 77.52% 68.65% - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 63,580 42,351 60,411 58,429 58,433 55,350 28,791 14.10%
NOSH 42,386 42,351 40,274 40,020 40,022 37,398 19,993 13.33%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.30% 3.32% 3.91% 3.77% 5.34% 5.17% 7.79% -
ROE 5.88% 5.16% 3.88% 4.48% 3.98% 4.23% 15.07% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 204.06 150.95 149.13 173.86 108.88 120.84 278.57 -5.05%
EPS 8.83 5.16 5.83 6.55 5.81 6.25 21.71 -13.91%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.00 1.50 1.46 1.46 1.48 1.44 0.68%
Adjusted Per Share Value based on latest NOSH - 40,000
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 36.80 27.20 25.55 29.60 18.54 19.23 23.69 7.61%
EPS 1.59 0.93 1.00 1.11 0.99 0.99 1.85 -2.49%
DPS 0.72 0.72 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.2705 0.1802 0.257 0.2486 0.2486 0.2355 0.1225 14.10%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.28 1.30 2.15 0.79 0.90 1.15 1.18 -
P/RPS 0.63 0.86 1.44 0.45 0.83 0.95 0.42 6.98%
P/EPS 14.50 25.19 36.90 12.07 15.48 18.39 5.44 17.74%
EY 6.90 3.97 2.71 8.29 6.46 5.44 18.40 -15.07%
DY 3.13 3.08 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.30 1.43 0.54 0.62 0.78 0.82 0.60%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 27/07/06 24/06/05 26/07/04 01/08/03 16/07/02 20/07/01 -
Price 1.29 1.25 2.05 0.81 0.97 1.09 1.15 -
P/RPS 0.63 0.83 1.37 0.47 0.89 0.90 0.41 7.41%
P/EPS 14.61 24.22 35.18 12.37 16.69 17.43 5.30 18.40%
EY 6.84 4.13 2.84 8.08 5.99 5.74 18.88 -15.56%
DY 3.10 3.20 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.25 1.37 0.55 0.66 0.74 0.80 1.21%

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