[MILUX] YoY Annualized Quarter Result on 31-May-2006 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 16.74%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 116,688 117,954 86,496 63,930 60,060 69,580 43,578 17.82%
PBT 7,774 8,681 4,874 3,269 3,845 4,404 3,898 12.18%
Tax -2,096 -1,860 -1,156 -1,145 -1,498 -1,784 -1,572 4.90%
NP 5,678 6,821 3,718 2,124 2,346 2,620 2,326 16.02%
-
NP to SH 5,678 6,937 3,741 2,185 2,346 2,620 2,326 16.02%
-
Tax Rate 26.96% 21.43% 23.72% 35.03% 38.96% 40.51% 40.33% -
Total Cost 111,009 111,133 82,777 61,806 57,713 66,960 41,252 17.91%
-
Net Worth 69,500 65,673 63,580 42,351 60,411 58,429 58,433 2.93%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - 1,695 1,694 1,610 - - -
Div Payout % - - 45.32% 77.52% 68.65% - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 69,500 65,673 63,580 42,351 60,411 58,429 58,433 2.93%
NOSH 42,378 42,369 42,386 42,351 40,274 40,020 40,022 0.95%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 4.87% 5.78% 4.30% 3.32% 3.91% 3.77% 5.34% -
ROE 8.17% 10.56% 5.88% 5.16% 3.88% 4.48% 3.98% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 275.35 278.39 204.06 150.95 149.13 173.86 108.88 16.70%
EPS 13.40 16.37 8.83 5.16 5.83 6.55 5.81 14.92%
DPS 0.00 0.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.64 1.55 1.50 1.00 1.50 1.46 1.46 1.95%
Adjusted Per Share Value based on latest NOSH - 42,349
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 49.64 50.18 36.80 27.20 25.55 29.60 18.54 17.82%
EPS 2.42 2.95 1.59 0.93 1.00 1.11 0.99 16.04%
DPS 0.00 0.00 0.72 0.72 0.69 0.00 0.00 -
NAPS 0.2957 0.2794 0.2705 0.1802 0.257 0.2486 0.2486 2.93%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 1.26 1.20 1.28 1.30 2.15 0.79 0.90 -
P/RPS 0.46 0.43 0.63 0.86 1.44 0.45 0.83 -9.36%
P/EPS 9.40 7.33 14.50 25.19 36.90 12.07 15.48 -7.97%
EY 10.63 13.64 6.90 3.97 2.71 8.29 6.46 8.64%
DY 0.00 0.00 3.13 3.08 1.86 0.00 0.00 -
P/NAPS 0.77 0.77 0.85 1.30 1.43 0.54 0.62 3.67%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 28/07/09 30/07/08 30/07/07 27/07/06 24/06/05 26/07/04 01/08/03 -
Price 1.38 1.02 1.29 1.25 2.05 0.81 0.97 -
P/RPS 0.50 0.37 0.63 0.83 1.37 0.47 0.89 -9.15%
P/EPS 10.30 6.23 14.61 24.22 35.18 12.37 16.69 -7.72%
EY 9.71 16.05 6.84 4.13 2.84 8.08 5.99 8.37%
DY 0.00 0.00 3.10 3.20 1.95 0.00 0.00 -
P/NAPS 0.84 0.66 0.86 1.25 1.37 0.55 0.66 4.09%

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