[MILUX] YoY TTM Result on 28-Feb-2001 [#2]

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
TTM Result
Revenue	65,767	46,559	43,773	57,233	41,807	11.98%
YoY %	41.26%	6.36%	-23.52%	36.90%	-	-
Horiz. %	157.31%	111.37%	104.70%	136.90%	100.00%	-
PBT	3,181	3,291	2,331	5,840	5,798	-13.92%
YoY %	-3.34%	41.18%	-60.09%	0.72%	-	-
Horiz. %	54.86%	56.76%	40.20%	100.72%	100.00%	-
Tax	-957	-1,592	-667	-1,709	-1,037	-1.98%
YoY %	39.89%	-138.68%	60.97%	-64.80%	-	-
Horiz. %	92.29%	153.52%	64.32%	164.80%	100.00%	-
NP	2,224	1,699	1,664	4,131	4,761	-17.31%
YoY %	30.90%	2.10%	-59.72%	-13.23%	-	-
Horiz. %	46.71%	35.69%	34.95%	86.77%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,224	1,699	1,664	4,131	4,761	-17.31%
YoY %	30.90%	2.10%	-59.72%	-13.23%	-	-
Horiz. %	46.71%	35.69%	34.95%	86.77%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	30.08%	48.37%	28.61%	29.26%	17.89%	-
YoY %	-37.81%	69.07%	-2.22%	63.56%	-	-
Horiz. %	168.14%	270.37%	159.92%	163.56%	100.00%	-
Total Cost	63,543	44,860	42,109	53,102	37,046	14.43%
YoY %	41.65%	6.53%	-20.70%	43.34%	-	-
Horiz. %	171.52%	121.09%	113.67%	143.34%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	59,298	58,686	55,442	19,999	47,762	5.55%
YoY %	1.04%	5.85%	177.22%	-58.13%	-	-
Horiz. %	124.15%	122.87%	116.08%	41.87%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Dividend
Div	1,600	1,145	1,123	1,218	1,005	12.31%
YoY %	39.74%	1.96%	-7.80%	21.19%	-	-
Horiz. %	159.20%	113.93%	111.74%	121.19%	100.00%	-
Div Payout %	71.94%	67.42%	67.52%	29.50%	21.12%	-
YoY %	6.70%	-0.15%	128.88%	39.68%	-	-
Horiz. %	340.62%	319.22%	319.70%	139.68%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Equity
Net Worth	59,298	58,686	55,442	19,999	47,762	5.55%
YoY %	1.04%	5.85%	177.22%	-58.13%	-	-
Horiz. %	124.15%	122.87%	116.08%	41.87%	100.00%	-
NOSH	40,066	40,196	37,461	19,999	19,984	18.97%
YoY %	-0.32%	7.30%	87.31%	0.08%	-	-
Horiz. %	200.49%	201.14%	187.45%	100.08%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Ratio Analysis
NP Margin	3.38%	3.65%	3.80%	7.22%	11.39%	-
YoY %	-7.40%	-3.95%	-47.37%	-36.61%	-	-
Horiz. %	29.68%	32.05%	33.36%	63.39%	100.00%	-
ROE	3.75%	2.90%	3.00%	20.66%	9.97%	-
YoY %	29.31%	-3.33%	-85.48%	107.22%	-	-
Horiz. %	37.61%	29.09%	30.09%	207.22%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Per Share
RPS	164.15	115.83	116.85	286.17	209.20	-5.87%
YoY %	41.72%	-0.87%	-59.17%	36.79%	-	-
Horiz. %	78.47%	55.37%	55.86%	136.79%	100.00%	-
EPS	5.55	4.23	4.44	20.66	23.82	-30.50%
YoY %	31.21%	-4.73%	-78.51%	-13.27%	-	-
Horiz. %	23.30%	17.76%	18.64%	86.73%	100.00%	-
DPS	4.00	2.85	3.00	6.00	5.03	-5.56%
YoY %	40.35%	-5.00%	-50.00%	19.28%	-	-
Horiz. %	79.52%	56.66%	59.64%	119.28%	100.00%	-
NAPS	1.48	1.46	1.48	1.00	2.39	-11.28%
YoY %	1.37%	-1.35%	48.00%	-58.16%	-	-
Horiz. %	61.92%	61.09%	61.92%	41.84%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Adjusted Per Share Value based on latest NOSH - 19,999
RPS	27.98	19.81	18.62	24.35	17.79	11.97%
YoY %	41.24%	6.39%	-23.53%	36.87%	-	-
Horiz. %	157.28%	111.35%	104.67%	136.87%	100.00%	-
EPS	0.95	0.72	0.71	1.76	2.03	-17.27%
YoY %	31.94%	1.41%	-59.66%	-13.30%	-	-
Horiz. %	46.80%	35.47%	34.98%	86.70%	100.00%	-
DPS	0.68	0.49	0.48	0.52	0.43	12.13%
YoY %	38.78%	2.08%	-7.69%	20.93%	-	-
Horiz. %	158.14%	113.95%	111.63%	120.93%	100.00%	-
NAPS	0.2523	0.2497	0.2359	0.0851	0.2032	5.55%
YoY %	1.04%	5.85%	177.20%	-58.12%	-	-
Horiz. %	124.16%	122.88%	116.09%	41.88%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/04	28/02/03	28/02/02	28/02/01	29/02/00	-
Price	0.93	0.83	1.19	1.25	6.35	-
P/RPS	0.57	0.72	1.02	0.44	3.04	-34.17%
YoY %	-20.83%	-29.41%	131.82%	-85.53%	-	-
Horiz. %	18.75%	23.68%	33.55%	14.47%	100.00%	-
P/EPS	16.75	19.64	26.79	6.05	26.65	-10.95%
YoY %	-14.71%	-26.69%	342.81%	-77.30%	-	-
Horiz. %	62.85%	73.70%	100.53%	22.70%	100.00%	-
EY	5.97	5.09	3.73	16.52	3.75	12.31%
YoY %	17.29%	36.46%	-77.42%	340.53%	-	-
Horiz. %	159.20%	135.73%	99.47%	440.53%	100.00%	-
DY	4.30	3.43	2.52	4.80	0.79	52.69%
YoY %	25.36%	36.11%	-47.50%	507.59%	-	-
Horiz. %	544.30%	434.18%	318.99%	607.59%	100.00%	-
P/NAPS	0.63	0.57	0.80	1.25	2.66	-30.22%
YoY %	10.53%	-28.75%	-36.00%	-53.01%	-	-
Horiz. %	23.68%	21.43%	30.08%	46.99%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Announcement Date
Date	29/04/04	25/04/03	29/04/02	27/04/01	-	-
Price	0.88	0.79	1.25	1.07	0.00	-
P/RPS	0.54	0.68	1.07	0.37	0.00	-
YoY %	-20.59%	-36.45%	189.19%	0.00%	-	-
Horiz. %	145.95%	183.78%	289.19%	100.00%	-	-
P/EPS	15.85	18.69	28.14	5.18	0.00	-
YoY %	-15.20%	-33.58%	443.24%	0.00%	-	-
Horiz. %	305.98%	360.81%	543.24%	100.00%	-	-
EY	6.31	5.35	3.55	19.30	0.00	-
YoY %	17.94%	50.70%	-81.61%	0.00%	-	-
Horiz. %	32.69%	27.72%	18.39%	100.00%	-	-
DY	4.55	3.61	2.40	5.61	0.00	-
YoY %	26.04%	50.42%	-57.22%	0.00%	-	-
Horiz. %	81.11%	64.35%	42.78%	100.00%	-	-
P/NAPS	0.59	0.54	0.84	1.07	0.00	-
YoY %	9.26%	-35.71%	-21.50%	0.00%	-	-
Horiz. %	55.14%	50.47%	78.50%	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