[MILUX] YoY TTM Result on 31-Aug-2003 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -3.37%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Revenue 73,958 58,158 61,375 51,284 44,367 53,578 56,611 4.55%
PBT 4,596 2,926 4,852 2,661 2,499 5,311 4,229 1.39%
Tax -1,414 -1,403 -1,520 -1,055 -830 -1,453 69 -
NP 3,182 1,523 3,332 1,606 1,669 3,858 4,298 -4.88%
-
NP to SH 3,287 1,523 3,332 1,606 1,669 3,858 4,298 -4.36%
-
Tax Rate 30.77% 47.95% 31.33% 39.65% 33.21% 27.36% -1.63% -
Total Cost 70,776 56,635 58,043 49,678 42,698 49,720 52,313 5.16%
-
Net Worth 63,077 56,237 40,000 57,600 54,981 53,932 27,420 14.88%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Div 1,270 1,223 - 1,600 1,145 1,123 609 13.01%
Div Payout % 38.65% 80.32% - 99.63% 68.63% 29.12% 14.18% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Net Worth 63,077 56,237 40,000 57,600 54,981 53,932 27,420 14.88%
NOSH 42,334 40,169 40,000 40,000 38,181 37,453 20,311 13.00%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
NP Margin 4.30% 2.62% 5.43% 3.13% 3.76% 7.20% 7.59% -
ROE 5.21% 2.71% 8.33% 2.79% 3.04% 7.15% 15.67% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
RPS 174.70 144.78 153.44 128.21 116.20 143.05 278.72 -7.48%
EPS 7.76 3.79 8.33 4.02 4.37 10.30 21.16 -15.38%
DPS 3.00 3.00 0.00 4.00 3.00 3.00 3.00 0.00%
NAPS 1.49 1.40 1.00 1.44 1.44 1.44 1.35 1.65%
Adjusted Per Share Value based on latest NOSH - 40,000
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
RPS 31.46 24.74 26.11 21.82 18.88 22.79 24.08 4.55%
EPS 1.40 0.65 1.42 0.68 0.71 1.64 1.83 -4.36%
DPS 0.54 0.52 0.00 0.68 0.49 0.48 0.26 12.94%
NAPS 0.2684 0.2392 0.1702 0.245 0.2339 0.2294 0.1167 14.87%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.34 1.95 1.00 0.98 1.10 1.37 2.30 -
P/RPS 0.77 1.35 0.65 0.76 0.95 0.96 0.83 -1.24%
P/EPS 17.26 51.43 12.00 24.41 25.16 13.30 10.87 8.00%
EY 5.79 1.94 8.33 4.10 3.97 7.52 9.20 -7.42%
DY 2.24 1.54 0.00 4.08 2.73 2.19 1.30 9.48%
P/NAPS 0.90 1.39 1.00 0.68 0.76 0.95 1.70 -10.04%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Date 31/10/06 31/10/05 28/10/04 28/10/03 31/10/02 30/11/01 19/12/00 -
Price 1.20 1.94 0.81 0.88 0.85 1.20 1.30 -
P/RPS 0.69 1.34 0.53 0.69 0.73 0.84 0.47 6.60%
P/EPS 15.46 51.17 9.72 21.92 19.45 11.65 6.14 16.62%
EY 6.47 1.95 10.28 4.56 5.14 8.58 16.28 -14.24%
DY 2.50 1.55 0.00 4.55 3.53 2.50 2.31 1.32%
P/NAPS 0.81 1.39 0.81 0.61 0.59 0.83 0.96 -2.78%

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