[MILUX] YoY Cumulative Quarter Result on 30-Nov-2005 [#1]

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Cumulative Result
Revenue	29,235	31,198	22,598	14,139	15,287	23,687	12,941	14.53%
YoY %	-6.29%	38.06%	59.83%	-7.51%	-35.46%	83.04%	-	-
Horiz. %	225.91%	241.08%	174.62%	109.26%	118.13%	183.04%	100.00%	-
PBT	2,485	3,654	1,392	956	1,122	1,514	1,335	10.90%
YoY %	-31.99%	162.50%	45.61%	-14.80%	-25.89%	13.41%	-	-
Horiz. %	186.14%	273.71%	104.27%	71.61%	84.04%	113.41%	100.00%	-
Tax	-461	-940	-332	-308	-340	-578	-617	-4.73%
YoY %	50.96%	-183.13%	-7.79%	9.41%	41.18%	6.32%	-	-
Horiz. %	74.72%	152.35%	53.81%	49.92%	55.11%	93.68%	100.00%	-
NP	2,024	2,714	1,060	648	782	936	718	18.83%
YoY %	-25.42%	156.04%	63.58%	-17.14%	-16.45%	30.36%	-	-
Horiz. %	281.89%	377.99%	147.63%	90.25%	108.91%	130.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,024	2,731	1,068	688	782	936	718	18.83%
YoY %	-25.89%	155.71%	55.23%	-12.02%	-16.45%	30.36%	-	-
Horiz. %	281.89%	380.36%	148.75%	95.82%	108.91%	130.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.55%	25.73%	23.85%	32.22%	30.30%	38.18%	46.22%	-
YoY %	-27.91%	7.88%	-25.98%	6.34%	-20.64%	-17.40%	-	-
Horiz. %	40.13%	55.67%	51.60%	69.71%	65.56%	82.60%	100.00%	-
Total Cost	27,211	28,484	21,538	13,491	14,505	22,751	12,223	14.25%
YoY %	-4.47%	32.25%	59.65%	-6.99%	-36.24%	86.13%	-	-
Horiz. %	222.62%	233.04%	176.21%	110.37%	118.67%	186.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,595	64,034	63,225	59,514	60,955	58,800	58,237	2.76%
YoY %	7.12%	1.28%	6.24%	-2.36%	3.66%	0.97%	-	-
Horiz. %	117.79%	109.95%	108.57%	102.19%	104.67%	100.97%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	68,595	64,034	63,225	59,514	60,955	58,800	58,237	2.76%
YoY %	7.12%	1.28%	6.24%	-2.36%	3.66%	0.97%	-	-
Horiz. %	117.79%	109.95%	108.57%	102.19%	104.67%	100.97%	100.00%	-
NOSH	42,343	42,406	42,720	42,208	40,102	40,000	39,888	0.99%
YoY %	-0.15%	-0.74%	1.21%	5.25%	0.26%	0.28%	-	-
Horiz. %	106.15%	106.31%	107.10%	105.82%	100.54%	100.28%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	6.92%	8.70%	4.69%	4.58%	5.12%	3.95%	5.55%	-
YoY %	-20.46%	85.50%	2.40%	-10.55%	29.62%	-28.83%	-	-
Horiz. %	124.68%	156.76%	84.50%	82.52%	92.25%	71.17%	100.00%	-
ROE	2.95%	4.26%	1.69%	1.16%	1.28%	1.59%	1.23%	-
YoY %	-30.75%	152.07%	45.69%	-9.38%	-19.50%	29.27%	-	-
Horiz. %	239.84%	346.34%	137.40%	94.31%	104.07%	129.27%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	69.04	73.57	52.90	33.50	38.12	59.22	32.44	13.40%
YoY %	-6.16%	39.07%	57.91%	-12.12%	-35.63%	82.55%	-	-
Horiz. %	212.82%	226.79%	163.07%	103.27%	117.51%	182.55%	100.00%	-
EPS	4.78	6.44	2.50	1.63	1.95	2.34	1.80	17.65%
YoY %	-25.78%	157.60%	53.37%	-16.41%	-16.67%	30.00%	-	-
Horiz. %	265.56%	357.78%	138.89%	90.56%	108.33%	130.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.62	1.51	1.48	1.41	1.52	1.47	1.46	1.74%
YoY %	7.28%	2.03%	4.96%	-7.24%	3.40%	0.68%	-	-
Horiz. %	110.96%	103.42%	101.37%	96.58%	104.11%	100.68%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 42,208
RPS	12.44	13.27	9.61	6.02	6.50	10.08	5.51	14.52%
YoY %	-6.25%	38.09%	59.63%	-7.38%	-35.52%	82.94%	-	-
Horiz. %	225.77%	240.83%	174.41%	109.26%	117.97%	182.94%	100.00%	-
EPS	0.86	1.16	0.45	0.29	0.33	0.40	0.31	18.51%
YoY %	-25.86%	157.78%	55.17%	-12.12%	-17.50%	29.03%	-	-
Horiz. %	277.42%	374.19%	145.16%	93.55%	106.45%	129.03%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2918	0.2724	0.269	0.2532	0.2593	0.2502	0.2478	2.75%
YoY %	7.12%	1.26%	6.24%	-2.35%	3.64%	0.97%	-	-
Horiz. %	117.76%	109.93%	108.56%	102.18%	104.64%	100.97%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	1.01	1.18	1.15	2.08	0.95	0.90	0.84	-
P/RPS	1.46	1.60	2.17	6.21	2.49	1.52	2.59	-9.10%
YoY %	-8.75%	-26.27%	-65.06%	149.40%	63.82%	-41.31%	-	-
Horiz. %	56.37%	61.78%	83.78%	239.77%	96.14%	58.69%	100.00%	-
P/EPS	21.13	18.32	46.00	127.61	48.72	38.46	46.67	-12.36%
YoY %	15.34%	-60.17%	-63.95%	161.93%	26.68%	-17.59%	-	-
Horiz. %	45.28%	39.25%	98.56%	273.43%	104.39%	82.41%	100.00%	-
EY	4.73	5.46	2.17	0.78	2.05	2.60	2.14	14.11%
YoY %	-13.37%	151.61%	178.21%	-61.95%	-21.15%	21.50%	-	-
Horiz. %	221.03%	255.14%	101.40%	36.45%	95.79%	121.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.78	0.78	1.48	0.63	0.61	0.58	1.11%
YoY %	-20.51%	0.00%	-47.30%	134.92%	3.28%	5.17%	-	-
Horiz. %	106.90%	134.48%	134.48%	255.17%	108.62%	105.17%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	19/01/09	31/01/08	26/01/07	27/01/06	27/01/05	29/01/04	29/01/03	-
Price	1.20	1.26	1.22	3.88	0.90	0.91	0.81	-
P/RPS	1.74	1.71	2.31	11.58	2.36	1.54	2.50	-5.85%
YoY %	1.75%	-25.97%	-80.05%	390.68%	53.25%	-38.40%	-	-
Horiz. %	69.60%	68.40%	92.40%	463.20%	94.40%	61.60%	100.00%	-
P/EPS	25.10	19.57	48.80	238.04	46.15	38.89	45.00	-9.26%
YoY %	28.26%	-59.90%	-79.50%	415.80%	18.67%	-13.58%	-	-
Horiz. %	55.78%	43.49%	108.44%	528.98%	102.56%	86.42%	100.00%	-
EY	3.98	5.11	2.05	0.42	2.17	2.57	2.22	10.20%
YoY %	-22.11%	149.27%	388.10%	-80.65%	-15.56%	15.77%	-	-
Horiz. %	179.28%	230.18%	92.34%	18.92%	97.75%	115.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.83	0.82	2.75	0.59	0.62	0.55	5.06%
YoY %	-10.84%	1.22%	-70.18%	366.10%	-4.84%	12.73%	-	-
Horiz. %	134.55%	150.91%	149.09%	500.00%	107.27%	112.73%	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