[MILUX] YoY Annualized Quarter 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- 5.69%
YoY- 71.2%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 85,545 116,688 117,954 86,496 63,930 60,060 69,580 3.50%
PBT 1,852 7,774 8,681 4,874 3,269 3,845 4,404 -13.43%
Tax -1,149 -2,096 -1,860 -1,156 -1,145 -1,498 -1,784 -7.06%
NP 702 5,678 6,821 3,718 2,124 2,346 2,620 -19.69%
-
NP to SH 626 5,678 6,937 3,741 2,185 2,346 2,620 -21.21%
-
Tax Rate 62.04% 26.96% 21.43% 23.72% 35.03% 38.96% 40.51% -
Total Cost 84,842 111,009 111,133 82,777 61,806 57,713 66,960 4.02%
-
Net Worth 75,386 69,500 65,673 63,580 42,351 60,411 58,429 4.33%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - 1,695 1,694 1,610 - -
Div Payout % - - - 45.32% 77.52% 68.65% - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 75,386 69,500 65,673 63,580 42,351 60,411 58,429 4.33%
NOSH 46,534 42,378 42,369 42,386 42,351 40,274 40,020 2.54%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 0.82% 4.87% 5.78% 4.30% 3.32% 3.91% 3.77% -
ROE 0.83% 8.17% 10.56% 5.88% 5.16% 3.88% 4.48% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 183.83 275.35 278.39 204.06 150.95 149.13 173.86 0.93%
EPS 1.35 13.40 16.37 8.83 5.16 5.83 6.55 -23.13%
DPS 0.00 0.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.62 1.64 1.55 1.50 1.00 1.50 1.46 1.74%
Adjusted Per Share Value based on latest NOSH - 42,459
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 36.39 49.64 50.18 36.80 27.20 25.55 29.60 3.50%
EPS 0.27 2.42 2.95 1.59 0.93 1.00 1.11 -20.98%
DPS 0.00 0.00 0.00 0.72 0.72 0.69 0.00 -
NAPS 0.3207 0.2957 0.2794 0.2705 0.1802 0.257 0.2486 4.33%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 1.44 1.26 1.20 1.28 1.30 2.15 0.79 -
P/RPS 0.78 0.46 0.43 0.63 0.86 1.44 0.45 9.59%
P/EPS 106.93 9.40 7.33 14.50 25.19 36.90 12.07 43.82%
EY 0.94 10.63 13.64 6.90 3.97 2.71 8.29 -30.41%
DY 0.00 0.00 0.00 3.13 3.08 1.86 0.00 -
P/NAPS 0.89 0.77 0.77 0.85 1.30 1.43 0.54 8.67%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 19/07/10 28/07/09 30/07/08 30/07/07 27/07/06 24/06/05 26/07/04 -
Price 1.43 1.38 1.02 1.29 1.25 2.05 0.81 -
P/RPS 0.78 0.50 0.37 0.63 0.83 1.37 0.47 8.80%
P/EPS 106.19 10.30 6.23 14.61 24.22 35.18 12.37 43.06%
EY 0.94 9.71 16.05 6.84 4.13 2.84 8.08 -30.11%
DY 0.00 0.00 0.00 3.10 3.20 1.95 0.00 -
P/NAPS 0.88 0.84 0.66 0.86 1.25 1.37 0.55 8.14%

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