[MILUX] YoY TTM Result on 30-Nov-2001 [#1]

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
TTM Result
Revenue	52,975	62,030	46,644	48,729	56,703	27,532	-0.68%
YoY %	-14.60%	32.99%	-4.28%	-14.06%	105.95%	-	-
Horiz. %	192.41%	225.30%	169.42%	176.99%	205.95%	100.00%	-
PBT	4,460	2,840	3,391	3,430	3,982	3,978	-0.12%
YoY %	57.04%	-16.25%	-1.14%	-13.86%	0.10%	-	-
Horiz. %	112.12%	71.39%	85.24%	86.22%	100.10%	100.00%	-
Tax	-1,282	-1,016	-1,174	-1,125	213	-488	-1.01%
YoY %	-26.18%	13.46%	-4.36%	-628.17%	143.65%	-	-
Horiz. %	262.70%	208.20%	240.57%	230.53%	-43.65%	100.00%	-
NP	3,178	1,824	2,217	2,305	4,195	3,490	0.09%
YoY %	74.23%	-17.73%	-3.82%	-45.05%	20.20%	-	-
Horiz. %	91.06%	52.26%	63.52%	66.05%	120.20%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	3,178	1,824	2,217	2,305	4,195	3,490	0.09%
YoY %	74.23%	-17.73%	-3.82%	-45.05%	20.20%	-	-
Horiz. %	91.06%	52.26%	63.52%	66.05%	120.20%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	28.74%	35.77%	34.62%	32.80%	-5.35%	12.27%	-
YoY %	-19.65%	3.32%	5.55%	713.08%	-143.60%	-	-
Horiz. %	234.23%	291.52%	282.15%	267.32%	-43.60%	100.00%	-
Total Cost	49,797	60,206	44,427	46,424	52,508	24,042	-0.76%
YoY %	-17.29%	35.52%	-4.30%	-11.59%	118.40%	-	-
Horiz. %	207.13%	250.42%	184.79%	193.10%	218.40%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	60,955	58,800	58,237	37,173	20,034	47,550	-0.26%
YoY %	3.66%	0.97%	56.66%	85.55%	-57.87%	-	-
Horiz. %	128.19%	123.66%	122.48%	78.18%	42.13%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Dividend
Div	-	1,600	1,145	1,123	1,218	1,005	-
YoY %	-	39.74%	1.96%	-7.80%	21.19%	-	-
Horiz. %	-	159.20%	113.93%	111.74%	121.19%	100.00%	-
Div Payout %	-	87.72%	51.67%	48.75%	29.05%	28.81%	-
YoY %	-	69.77%	5.99%	67.81%	0.83%	-	-
Horiz. %	-	304.48%	179.35%	169.21%	100.83%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Equity
Net Worth	60,955	58,800	58,237	37,173	20,034	47,550	-0.26%
YoY %	3.66%	0.97%	56.66%	85.55%	-57.87%	-	-
Horiz. %	128.19%	123.66%	122.48%	78.18%	42.13%	100.00%	-
NOSH	40,102	40,000	39,888	37,173	20,034	20,320	-0.71%
YoY %	0.26%	0.28%	7.30%	85.55%	-1.41%	-	-
Horiz. %	197.35%	196.85%	196.30%	182.94%	98.59%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Ratio Analysis
NP Margin	6.00%	2.94%	4.75%	4.73%	7.40%	12.68%	-
YoY %	104.08%	-38.11%	0.42%	-36.08%	-41.64%	-	-
Horiz. %	47.32%	23.19%	37.46%	37.30%	58.36%	100.00%	-
ROE	5.21%	3.10%	3.81%	6.20%	20.94%	7.34%	-
YoY %	68.06%	-18.64%	-38.55%	-70.39%	185.29%	-	-
Horiz. %	70.98%	42.23%	51.91%	84.47%	285.29%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Per Share
RPS	132.10	155.08	116.93	131.08	283.02	135.49	0.02%
YoY %	-14.82%	32.63%	-10.79%	-53.69%	108.89%	-	-
Horiz. %	97.50%	114.46%	86.30%	96.75%	208.89%	100.00%	-
EPS	7.92	4.56	5.56	6.20	20.94	17.17	0.81%
YoY %	73.68%	-17.99%	-10.32%	-70.39%	21.96%	-	-
Horiz. %	46.13%	26.56%	32.38%	36.11%	121.96%	100.00%	-
DPS	0.00	4.00	2.87	3.02	6.00	4.95	-
YoY %	0.00%	39.37%	-4.97%	-49.67%	21.21%	-	-
Horiz. %	0.00%	80.81%	57.98%	61.01%	121.21%	100.00%	-
NAPS	1.52	1.47	1.46	1.00	1.00	2.34	0.45%
YoY %	3.40%	0.68%	46.00%	0.00%	-57.26%	-	-
Horiz. %	64.96%	62.82%	62.39%	42.74%	42.74%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Adjusted Per Share Value based on latest NOSH - 37,173
RPS	22.54	26.39	19.84	20.73	24.12	11.71	-0.68%
YoY %	-14.59%	33.01%	-4.29%	-14.05%	105.98%	-	-
Horiz. %	192.49%	225.36%	169.43%	177.03%	205.98%	100.00%	-
EPS	1.35	0.78	0.94	0.98	1.78	1.48	0.09%
YoY %	73.08%	-17.02%	-4.08%	-44.94%	20.27%	-	-
Horiz. %	91.22%	52.70%	63.51%	66.22%	120.27%	100.00%	-
DPS	0.00	0.68	0.49	0.48	0.52	0.43	-
YoY %	0.00%	38.78%	2.08%	-7.69%	20.93%	-	-
Horiz. %	0.00%	158.14%	113.95%	111.63%	120.93%	100.00%	-
NAPS	0.2593	0.2502	0.2478	0.1581	0.0852	0.2023	-0.26%
YoY %	3.64%	0.97%	56.74%	85.56%	-57.88%	-	-
Horiz. %	128.18%	123.68%	122.49%	78.15%	42.12%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-	-
Price	0.95	0.90	0.84	1.20	1.61	0.00	-
P/RPS	0.72	0.58	0.72	0.92	0.57	0.00	-100.00%
YoY %	24.14%	-19.44%	-21.74%	61.40%	0.00%	-	-
Horiz. %	126.32%	101.75%	126.32%	161.40%	100.00%	-	-
P/EPS	11.99	19.74	15.11	19.35	7.69	0.00	-100.00%
YoY %	-39.26%	30.64%	-21.91%	151.63%	0.00%	-	-
Horiz. %	155.92%	256.70%	196.49%	251.63%	100.00%	-	-
EY	8.34	5.07	6.62	5.17	13.01	0.00	-100.00%
YoY %	64.50%	-23.41%	28.05%	-60.26%	0.00%	-	-
Horiz. %	64.10%	38.97%	50.88%	39.74%	100.00%	-	-
DY	0.00	4.44	3.42	2.52	3.73	0.00	-
YoY %	0.00%	29.82%	35.71%	-32.44%	0.00%	-	-
Horiz. %	0.00%	119.03%	91.69%	67.56%	100.00%	-	-
P/NAPS	0.63	0.61	0.58	1.20	1.61	0.00	-100.00%
YoY %	3.28%	5.17%	-51.67%	-25.47%	0.00%	-	-
Horiz. %	39.13%	37.89%	36.02%	74.53%	100.00%	-	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Price Multiplier on Announcement Date
Date	27/01/05	29/01/04	29/01/03	30/01/02	29/01/01	-	-
Price	0.90	0.91	0.81	1.26	1.43	0.00	-
P/RPS	0.68	0.59	0.69	0.96	0.51	0.00	-100.00%
YoY %	15.25%	-14.49%	-28.12%	88.24%	0.00%	-	-
Horiz. %	133.33%	115.69%	135.29%	188.24%	100.00%	-	-
P/EPS	11.36	19.96	14.57	20.32	6.83	0.00	-100.00%
YoY %	-43.09%	36.99%	-28.30%	197.51%	0.00%	-	-
Horiz. %	166.33%	292.24%	213.32%	297.51%	100.00%	-	-
EY	8.81	5.01	6.86	4.92	14.64	0.00	-100.00%
YoY %	75.85%	-26.97%	39.43%	-66.39%	0.00%	-	-
Horiz. %	60.18%	34.22%	46.86%	33.61%	100.00%	-	-
DY	0.00	4.40	3.55	2.40	4.20	0.00	-
YoY %	0.00%	23.94%	47.92%	-42.86%	0.00%	-	-
Horiz. %	0.00%	104.76%	84.52%	57.14%	100.00%	-	-
P/NAPS	0.59	0.62	0.55	1.26	1.43	0.00	-100.00%
YoY %	-4.84%	12.73%	-56.35%	-11.89%	0.00%	-	-
Horiz. %	41.26%	43.36%	38.46%	88.11%	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