[MILUX] YoY TTM Result on 28-Feb-2005 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -11.36%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 102,810 88,347 58,973 52,281 65,767 46,559 43,773 15.27%
PBT 4,501 5,602 2,475 4,163 3,181 3,291 2,331 11.57%
Tax -1,690 -1,499 -1,114 -1,346 -957 -1,592 -667 16.74%
NP 2,811 4,103 1,361 2,817 2,224 1,699 1,664 9.12%
-
NP to SH 3,087 4,121 1,433 2,817 2,224 1,699 1,664 10.83%
-
Tax Rate 37.55% 26.76% 45.01% 32.33% 30.08% 48.37% 28.61% -
Total Cost 99,999 84,244 57,612 49,464 63,543 44,860 42,109 15.49%
-
Net Worth 64,070 60,347 61,369 61,199 59,298 58,686 55,442 2.43%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 1,273 1,270 1,223 - 1,600 1,145 1,123 2.10%
Div Payout % 41.26% 30.83% 85.37% - 71.94% 67.42% 67.52% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 64,070 60,347 61,369 61,199 59,298 58,686 55,442 2.43%
NOSH 42,151 41,052 42,033 39,999 40,066 40,196 37,461 1.98%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 2.73% 4.64% 2.31% 5.39% 3.38% 3.65% 3.80% -
ROE 4.82% 6.83% 2.34% 4.60% 3.75% 2.90% 3.00% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 243.90 215.20 140.30 130.70 164.15 115.83 116.85 13.03%
EPS 7.32 10.04 3.41 7.04 5.55 4.23 4.44 8.68%
DPS 3.00 3.09 2.91 0.00 4.00 2.85 3.00 0.00%
NAPS 1.52 1.47 1.46 1.53 1.48 1.46 1.48 0.44%
Adjusted Per Share Value based on latest NOSH - 39,999
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 43.74 37.59 25.09 22.24 27.98 19.81 18.62 15.28%
EPS 1.31 1.75 0.61 1.20 0.95 0.72 0.71 10.73%
DPS 0.54 0.54 0.52 0.00 0.68 0.49 0.48 1.98%
NAPS 0.2726 0.2567 0.2611 0.2604 0.2523 0.2497 0.2359 2.43%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.18 1.30 2.27 1.03 0.93 0.83 1.19 -
P/RPS 0.48 0.60 1.62 0.79 0.57 0.72 1.02 -11.79%
P/EPS 16.11 12.95 66.59 14.63 16.75 19.64 26.79 -8.12%
EY 6.21 7.72 1.50 6.84 5.97 5.09 3.73 8.85%
DY 2.54 2.38 1.28 0.00 4.30 3.43 2.52 0.13%
P/NAPS 0.78 0.88 1.55 0.67 0.63 0.57 0.80 -0.42%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 29/04/02 -
Price 1.31 1.40 1.70 2.19 0.88 0.79 1.25 -
P/RPS 0.54 0.65 1.21 1.68 0.54 0.68 1.07 -10.76%
P/EPS 17.89 13.95 49.87 31.10 15.85 18.69 28.14 -7.26%
EY 5.59 7.17 2.01 3.22 6.31 5.35 3.55 7.85%
DY 2.29 2.21 1.71 0.00 4.55 3.61 2.40 -0.77%
P/NAPS 0.86 0.95 1.16 1.43 0.59 0.54 0.84 0.39%

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