[MILUX] YoY TTM Result on 30-Nov-2007 [#1]

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
TTM Result
Revenue	89,449	103,648	116,345	96,144	82,417	57,010	52,975	9.11%
YoY %	-13.70%	-10.91%	21.01%	16.66%	44.57%	7.62%	-	-
Horiz. %	168.85%	195.65%	219.62%	181.49%	155.58%	107.62%	100.00%	-
PBT	-14,163	5,868	7,759	5,277	5,032	2,760	4,460	-
YoY %	-341.36%	-24.37%	47.03%	4.87%	82.32%	-38.12%	-	-
Horiz. %	-317.56%	131.57%	173.97%	118.32%	112.83%	61.88%	100.00%	-
Tax	-401	-1,710	-1,386	-2,030	-1,438	-1,371	-1,282	-17.60%
YoY %	76.55%	-23.38%	31.72%	-41.17%	-4.89%	-6.94%	-	-
Horiz. %	31.28%	133.39%	108.11%	158.35%	112.17%	106.94%	100.00%	-
NP	-14,564	4,158	6,373	3,247	3,594	1,389	3,178	-
YoY %	-450.26%	-34.76%	96.27%	-9.65%	158.75%	-56.29%	-	-
Horiz. %	-458.28%	130.84%	200.53%	102.17%	113.09%	43.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-14,621	4,103	6,361	3,456	3,667	1,429	3,178	-
YoY %	-456.35%	-35.50%	84.06%	-5.75%	156.61%	-55.03%	-	-
Horiz. %	-460.07%	129.11%	200.16%	108.75%	115.39%	44.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	29.14%	17.86%	38.47%	28.58%	49.67%	28.74%	-
YoY %	-	63.16%	-53.57%	34.60%	-42.46%	72.83%	-	-
Horiz. %	-	101.39%	62.14%	133.86%	99.44%	172.83%	100.00%	-
Total Cost	104,013	99,490	109,972	92,897	78,823	55,621	49,797	13.05%
YoY %	4.55%	-9.53%	18.38%	17.86%	41.71%	11.70%	-	-
Horiz. %	208.87%	199.79%	220.84%	186.55%	158.29%	111.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,136	75,973	68,595	64,034	63,225	59,514	60,955	0.04%
YoY %	-19.53%	10.76%	7.12%	1.28%	6.24%	-2.36%	-	-
Horiz. %	100.30%	124.64%	112.53%	105.05%	103.72%	97.64%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Dividend
Div	-	-	1,269	1,273	1,270	1,223	-	-
YoY %	-	-	-0.31%	0.24%	3.84%	0.00%	-	-
Horiz. %	-	-	103.76%	104.09%	103.84%	100.00%	-	-
Div Payout %	-	-	19.96%	36.86%	34.65%	85.61%	-	-
YoY %	-	-	-45.85%	6.38%	-59.53%	0.00%	-	-
Horiz. %	-	-	23.32%	43.06%	40.47%	100.00%	-	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Equity
Net Worth	61,136	75,973	68,595	64,034	63,225	59,514	60,955	0.04%
YoY %	-19.53%	10.76%	7.12%	1.28%	6.24%	-2.36%	-	-
Horiz. %	100.30%	124.64%	112.53%	105.05%	103.72%	97.64%	100.00%	-
NOSH	46,315	46,609	42,343	42,406	42,720	42,208	40,102	2.42%
YoY %	-0.63%	10.07%	-0.15%	-0.74%	1.21%	5.25%	-	-
Horiz. %	115.49%	116.23%	105.59%	105.75%	106.53%	105.25%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Ratio Analysis
NP Margin	-16.28%	4.01%	5.48%	3.38%	4.36%	2.44%	6.00%	-
YoY %	-505.99%	-26.82%	62.13%	-22.48%	78.69%	-59.33%	-	-
Horiz. %	-271.33%	66.83%	91.33%	56.33%	72.67%	40.67%	100.00%	-
ROE	-23.92%	5.40%	9.27%	5.40%	5.80%	2.40%	5.21%	-
YoY %	-542.96%	-41.75%	71.67%	-6.90%	141.67%	-53.93%	-	-
Horiz. %	-459.12%	103.65%	177.93%	103.65%	111.32%	46.07%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Per Share
RPS	193.13	222.38	274.77	226.72	192.92	135.07	132.10	6.53%
YoY %	-13.15%	-19.07%	21.19%	17.52%	42.83%	2.25%	-	-
Horiz. %	146.20%	168.34%	208.00%	171.63%	146.04%	102.25%	100.00%	-
EPS	-31.57	8.80	15.02	8.15	8.58	3.39	7.92	-
YoY %	-458.75%	-41.41%	84.29%	-5.01%	153.10%	-57.20%	-	-
Horiz. %	-398.61%	111.11%	189.65%	102.90%	108.33%	42.80%	100.00%	-
DPS	0.00	0.00	3.00	3.00	3.00	2.90	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	3.45%	0.00%	-	-
Horiz. %	0.00%	0.00%	103.45%	103.45%	103.45%	100.00%	-	-
NAPS	1.32	1.63	1.62	1.51	1.48	1.41	1.52	-2.32%
YoY %	-19.02%	0.62%	7.28%	2.03%	4.96%	-7.24%	-	-
Horiz. %	86.84%	107.24%	106.58%	99.34%	97.37%	92.76%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Adjusted Per Share Value based on latest NOSH - 42,406
RPS	38.05	44.09	49.50	40.90	35.06	24.25	22.54	9.11%
YoY %	-13.70%	-10.93%	21.03%	16.66%	44.58%	7.59%	-	-
Horiz. %	168.81%	195.61%	219.61%	181.46%	155.55%	107.59%	100.00%	-
EPS	-6.22	1.75	2.71	1.47	1.56	0.61	1.35	-
YoY %	-455.43%	-35.42%	84.35%	-5.77%	155.74%	-54.81%	-	-
Horiz. %	-460.74%	129.63%	200.74%	108.89%	115.56%	45.19%	100.00%	-
DPS	0.00	0.00	0.54	0.54	0.54	0.52	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	3.85%	0.00%	-	-
Horiz. %	0.00%	0.00%	103.85%	103.85%	103.85%	100.00%	-	-
NAPS	0.2601	0.3232	0.2918	0.2724	0.269	0.2532	0.2593	0.05%
YoY %	-19.52%	10.76%	7.12%	1.26%	6.24%	-2.35%	-	-
Horiz. %	100.31%	124.64%	112.53%	105.05%	103.74%	97.65%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	-
Price	1.44	1.59	1.01	1.18	1.15	2.08	0.95	-
P/RPS	0.75	0.72	0.37	0.52	0.60	1.54	0.72	0.68%
YoY %	4.17%	94.59%	-28.85%	-13.33%	-61.04%	113.89%	-	-
Horiz. %	104.17%	100.00%	51.39%	72.22%	83.33%	213.89%	100.00%	-
P/EPS	-4.56	18.06	6.72	14.48	13.40	61.44	11.99	-
YoY %	-125.25%	168.75%	-53.59%	8.06%	-78.19%	412.43%	-	-
Horiz. %	-38.03%	150.63%	56.05%	120.77%	111.76%	512.43%	100.00%	-
EY	-21.92	5.54	14.87	6.91	7.46	1.63	8.34	-
YoY %	-495.67%	-62.74%	115.20%	-7.37%	357.67%	-80.46%	-	-
Horiz. %	-262.83%	66.43%	178.30%	82.85%	89.45%	19.54%	100.00%	-
DY	0.00	0.00	2.97	2.55	2.61	1.39	0.00	-
YoY %	0.00%	0.00%	16.47%	-2.30%	87.77%	0.00%	-	-
Horiz. %	0.00%	0.00%	213.67%	183.45%	187.77%	100.00%	-	-
P/NAPS	1.09	0.98	0.62	0.78	0.78	1.48	0.63	9.56%
YoY %	11.22%	58.06%	-20.51%	0.00%	-47.30%	134.92%	-	-
Horiz. %	173.02%	155.56%	98.41%	123.81%	123.81%	234.92%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Announcement Date
Date	25/01/11	28/01/10	19/01/09	31/01/08	26/01/07	27/01/06	27/01/05	-
Price	1.38	1.64	1.20	1.26	1.22	3.88	0.90	-
P/RPS	0.71	0.74	0.44	0.56	0.63	2.87	0.68	0.72%
YoY %	-4.05%	68.18%	-21.43%	-11.11%	-78.05%	322.06%	-	-
Horiz. %	104.41%	108.82%	64.71%	82.35%	92.65%	422.06%	100.00%	-
P/EPS	-4.37	18.63	7.99	15.46	14.21	114.60	11.36	-
YoY %	-123.46%	133.17%	-48.32%	8.80%	-87.60%	908.80%	-	-
Horiz. %	-38.47%	164.00%	70.33%	136.09%	125.09%	1,008.80%	100.00%	-
EY	-22.88	5.37	12.52	6.47	7.04	0.87	8.81	-
YoY %	-526.07%	-57.11%	93.51%	-8.10%	709.20%	-90.12%	-	-
Horiz. %	-259.70%	60.95%	142.11%	73.44%	79.91%	9.88%	100.00%	-
DY	0.00	0.00	2.50	2.38	2.46	0.75	0.00	-
YoY %	0.00%	0.00%	5.04%	-3.25%	228.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	333.33%	317.33%	328.00%	100.00%	-	-
P/NAPS	1.05	1.01	0.74	0.83	0.82	2.75	0.59	10.07%
YoY %	3.96%	36.49%	-10.84%	1.22%	-70.18%	366.10%	-	-
Horiz. %	177.97%	171.19%	125.42%	140.68%	138.98%	466.10%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos