[MILUX] YoY TTM Result on 28-Feb-2003 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -23.36%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 58,973 52,281 65,767 46,559 43,773 57,233 41,807 5.89%
PBT 2,475 4,163 3,181 3,291 2,331 5,840 5,798 -13.22%
Tax -1,114 -1,346 -957 -1,592 -667 -1,709 -1,037 1.20%
NP 1,361 2,817 2,224 1,699 1,664 4,131 4,761 -18.82%
-
NP to SH 1,433 2,817 2,224 1,699 1,664 4,131 4,761 -18.12%
-
Tax Rate 45.01% 32.33% 30.08% 48.37% 28.61% 29.26% 17.89% -
Total Cost 57,612 49,464 63,543 44,860 42,109 53,102 37,046 7.63%
-
Net Worth 61,369 61,199 59,298 58,686 55,442 19,999 47,762 4.26%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 1,223 - 1,600 1,145 1,123 1,218 1,005 3.32%
Div Payout % 85.37% - 71.94% 67.42% 67.52% 29.50% 21.12% -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 61,369 61,199 59,298 58,686 55,442 19,999 47,762 4.26%
NOSH 42,033 39,999 40,066 40,196 37,461 19,999 19,984 13.18%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 2.31% 5.39% 3.38% 3.65% 3.80% 7.22% 11.39% -
ROE 2.34% 4.60% 3.75% 2.90% 3.00% 20.66% 9.97% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 140.30 130.70 164.15 115.83 116.85 286.17 209.20 -6.43%
EPS 3.41 7.04 5.55 4.23 4.44 20.66 23.82 -27.66%
DPS 2.91 0.00 4.00 2.85 3.00 6.00 5.03 -8.71%
NAPS 1.46 1.53 1.48 1.46 1.48 1.00 2.39 -7.88%
Adjusted Per Share Value based on latest NOSH - 40,196
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 25.09 22.24 27.98 19.81 18.62 24.35 17.79 5.89%
EPS 0.61 1.20 0.95 0.72 0.71 1.76 2.03 -18.15%
DPS 0.52 0.00 0.68 0.49 0.48 0.52 0.43 3.21%
NAPS 0.2611 0.2604 0.2523 0.2497 0.2359 0.0851 0.2032 4.26%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.27 1.03 0.93 0.83 1.19 1.25 6.35 -
P/RPS 1.62 0.79 0.57 0.72 1.02 0.44 3.04 -9.95%
P/EPS 66.59 14.63 16.75 19.64 26.79 6.05 26.65 16.48%
EY 1.50 6.84 5.97 5.09 3.73 16.52 3.75 -14.15%
DY 1.28 0.00 4.30 3.43 2.52 4.80 0.79 8.37%
P/NAPS 1.55 0.67 0.63 0.57 0.80 1.25 2.66 -8.60%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/04/06 25/04/05 29/04/04 25/04/03 29/04/02 27/04/01 - -
Price 1.70 2.19 0.88 0.79 1.25 1.07 0.00 -
P/RPS 1.21 1.68 0.54 0.68 1.07 0.37 0.00 -
P/EPS 49.87 31.10 15.85 18.69 28.14 5.18 0.00 -
EY 2.01 3.22 6.31 5.35 3.55 19.30 0.00 -
DY 1.71 0.00 4.55 3.61 2.40 5.61 0.00 -
P/NAPS 1.16 1.43 0.59 0.54 0.84 1.07 0.00 -

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
Post a Comment