[MILUX] YoY TTM Result on 28-Feb-2006 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 0.28%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 123,823 102,810 88,347 58,973 52,281 65,767 46,559 17.68%
PBT 9,859 4,501 5,602 2,475 4,163 3,181 3,291 20.04%
Tax -2,216 -1,690 -1,499 -1,114 -1,346 -957 -1,592 5.66%
NP 7,643 2,811 4,103 1,361 2,817 2,224 1,699 28.45%
-
NP to SH 7,587 3,087 4,121 1,433 2,817 2,224 1,699 28.29%
-
Tax Rate 22.48% 37.55% 26.76% 45.01% 32.33% 30.08% 48.37% -
Total Cost 116,180 99,999 84,244 57,612 49,464 63,543 44,860 17.16%
-
Net Worth 70,324 64,070 60,347 61,369 61,199 59,298 58,686 3.05%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 1,269 1,273 1,270 1,223 - 1,600 1,145 1.72%
Div Payout % 16.74% 41.26% 30.83% 85.37% - 71.94% 67.42% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 70,324 64,070 60,347 61,369 61,199 59,298 58,686 3.05%
NOSH 42,364 42,151 41,052 42,033 39,999 40,066 40,196 0.87%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 6.17% 2.73% 4.64% 2.31% 5.39% 3.38% 3.65% -
ROE 10.79% 4.82% 6.83% 2.34% 4.60% 3.75% 2.90% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 292.28 243.90 215.20 140.30 130.70 164.15 115.83 16.66%
EPS 17.91 7.32 10.04 3.41 7.04 5.55 4.23 27.16%
DPS 3.00 3.00 3.09 2.91 0.00 4.00 2.85 0.85%
NAPS 1.66 1.52 1.47 1.46 1.53 1.48 1.46 2.16%
Adjusted Per Share Value based on latest NOSH - 42,033
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 52.68 43.74 37.59 25.09 22.24 27.98 19.81 17.68%
EPS 3.23 1.31 1.75 0.61 1.20 0.95 0.72 28.39%
DPS 0.54 0.54 0.54 0.52 0.00 0.68 0.49 1.63%
NAPS 0.2992 0.2726 0.2567 0.2611 0.2604 0.2523 0.2497 3.05%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.10 1.18 1.30 2.27 1.03 0.93 0.83 -
P/RPS 0.38 0.48 0.60 1.62 0.79 0.57 0.72 -10.09%
P/EPS 6.14 16.11 12.95 66.59 14.63 16.75 19.64 -17.60%
EY 16.28 6.21 7.72 1.50 6.84 5.97 5.09 21.36%
DY 2.73 2.54 2.38 1.28 0.00 4.30 3.43 -3.72%
P/NAPS 0.66 0.78 0.88 1.55 0.67 0.63 0.57 2.47%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 -
Price 1.15 1.31 1.40 1.70 2.19 0.88 0.79 -
P/RPS 0.39 0.54 0.65 1.21 1.68 0.54 0.68 -8.84%
P/EPS 6.42 17.89 13.95 49.87 31.10 15.85 18.69 -16.30%
EY 15.57 5.59 7.17 2.01 3.22 6.31 5.35 19.46%
DY 2.61 2.29 2.21 1.71 0.00 4.55 3.61 -5.25%
P/NAPS 0.69 0.86 0.95 1.16 1.43 0.59 0.54 4.16%

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