[MILUX] YoY 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- -29.92%
YoY- -48.48%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
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 20,475 17,940 15,852 13,898 8,880 12,283 10,355 12.02%
PBT 1,276 1,078 1,059 789 931 1,214 257 30.59%
Tax -272 -349 -325 -365 -108 -354 -89 20.45%
NP 1,004 729 734 424 823 860 168 34.69%
-
NP to SH 1,036 755 734 424 823 860 168 35.39%
-
Tax Rate 21.32% 32.37% 30.69% 46.26% 11.60% 29.16% 34.63% -
Total Cost 19,471 17,211 15,118 13,474 8,057 11,423 10,187 11.39%
-
Net Worth 63,688 42,349 61,166 58,400 58,329 55,339 28,800 14.13%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,273 1,270 1,223 - - - - -
Div Payout % 122.95% 168.28% 166.67% - - - - -
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 63,688 42,349 61,166 58,400 58,329 55,339 28,800 14.13%
NOSH 42,459 42,349 40,777 40,000 39,951 37,391 20,000 13.36%
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 4.90% 4.06% 4.63% 3.05% 9.27% 7.00% 1.62% -
ROE 1.63% 1.78% 1.20% 0.73% 1.41% 1.55% 0.58% -
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 48.22 42.36 38.87 34.75 22.23 32.85 51.78 -1.17%
EPS 2.44 1.78 1.80 1.06 2.06 2.30 0.84 19.44%
DPS 3.00 3.00 3.00 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 8.71 7.63 6.74 5.91 3.78 5.23 4.41 12.00%
EPS 0.44 0.32 0.31 0.18 0.35 0.37 0.07 35.83%
DPS 0.54 0.54 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.1802 0.2602 0.2485 0.2481 0.2354 0.1225 14.13%
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 2.65 3.07 5.53 2.27 4.05 3.50 2.28 2.53%
P/EPS 52.46 72.92 119.44 74.53 43.69 50.00 140.48 -15.13%
EY 1.91 1.37 0.84 1.34 2.29 2.00 0.71 17.92%
DY 2.34 2.31 1.40 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 2.68 2.95 5.27 2.33 4.36 3.32 2.22 3.18%
P/EPS 52.87 70.11 113.89 76.42 47.09 47.39 136.90 -14.65%
EY 1.89 1.43 0.88 1.31 2.12 2.11 0.73 17.17%
DY 2.33 2.40 1.46 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