[MILUX] YoY TTM Result on 30-Nov-2003 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 13.57%
YoY- -17.73%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 82,417 57,010 52,975 62,030 46,644 48,729 56,703 6.42%
PBT 5,032 2,760 4,460 2,840 3,391 3,430 3,982 3.97%
Tax -1,438 -1,371 -1,282 -1,016 -1,174 -1,125 213 -
NP 3,594 1,389 3,178 1,824 2,217 2,305 4,195 -2.54%
-
NP to SH 3,667 1,429 3,178 1,824 2,217 2,305 4,195 -2.21%
-
Tax Rate 28.58% 49.67% 28.74% 35.77% 34.62% 32.80% -5.35% -
Total Cost 78,823 55,621 49,797 60,206 44,427 46,424 52,508 7.00%
-
Net Worth 63,225 59,514 60,955 58,800 58,237 37,173 20,034 21.10%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 1,270 1,223 - 1,600 1,145 1,123 1,218 0.69%
Div Payout % 34.65% 85.61% - 87.72% 51.67% 48.75% 29.05% -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 63,225 59,514 60,955 58,800 58,237 37,173 20,034 21.10%
NOSH 42,720 42,208 40,102 40,000 39,888 37,173 20,034 13.44%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.36% 2.44% 6.00% 2.94% 4.75% 4.73% 7.40% -
ROE 5.80% 2.40% 5.21% 3.10% 3.81% 6.20% 20.94% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 192.92 135.07 132.10 155.08 116.93 131.08 283.02 -6.18%
EPS 8.58 3.39 7.92 4.56 5.56 6.20 20.94 -13.81%
DPS 3.00 2.90 0.00 4.00 2.87 3.02 6.00 -10.90%
NAPS 1.48 1.41 1.52 1.47 1.46 1.00 1.00 6.74%
Adjusted Per Share Value based on latest NOSH - 40,000
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 35.06 24.25 22.54 26.39 19.84 20.73 24.12 6.42%
EPS 1.56 0.61 1.35 0.78 0.94 0.98 1.78 -2.17%
DPS 0.54 0.52 0.00 0.68 0.49 0.48 0.52 0.63%
NAPS 0.269 0.2532 0.2593 0.2502 0.2478 0.1581 0.0852 21.11%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.15 2.08 0.95 0.90 0.84 1.20 1.61 -
P/RPS 0.60 1.54 0.72 0.58 0.72 0.92 0.57 0.85%
P/EPS 13.40 61.44 11.99 19.74 15.11 19.35 7.69 9.69%
EY 7.46 1.63 8.34 5.07 6.62 5.17 13.01 -8.84%
DY 2.61 1.39 0.00 4.44 3.42 2.52 3.73 -5.77%
P/NAPS 0.78 1.48 0.63 0.61 0.58 1.20 1.61 -11.37%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 26/01/07 27/01/06 27/01/05 29/01/04 29/01/03 30/01/02 29/01/01 -
Price 1.22 3.88 0.90 0.91 0.81 1.26 1.43 -
P/RPS 0.63 2.87 0.68 0.59 0.69 0.96 0.51 3.58%
P/EPS 14.21 114.60 11.36 19.96 14.57 20.32 6.83 12.98%
EY 7.04 0.87 8.81 5.01 6.86 4.92 14.64 -11.48%
DY 2.46 0.75 0.00 4.40 3.55 2.40 4.20 -8.52%
P/NAPS 0.82 2.75 0.59 0.62 0.55 1.26 1.43 -8.84%

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