[MILUX] YoY TTM Result on 31-Aug-2004 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 82.58%
YoY- 107.47%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 87,544 73,958 58,158 61,375 51,284 44,367 53,578 8.52%
PBT 3,015 4,596 2,926 4,852 2,661 2,499 5,311 -9.00%
Tax -1,422 -1,414 -1,403 -1,520 -1,055 -830 -1,453 -0.35%
NP 1,593 3,182 1,523 3,332 1,606 1,669 3,858 -13.70%
-
NP to SH 1,793 3,287 1,523 3,332 1,606 1,669 3,858 -11.98%
-
Tax Rate 47.16% 30.77% 47.95% 31.33% 39.65% 33.21% 27.36% -
Total Cost 85,951 70,776 56,635 58,043 49,678 42,698 49,720 9.54%
-
Net Worth 42,408 63,077 56,237 40,000 57,600 54,981 53,932 -3.92%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 1,273 1,270 1,223 - 1,600 1,145 1,123 2.11%
Div Payout % 71.04% 38.65% 80.32% - 99.63% 68.63% 29.12% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 42,408 63,077 56,237 40,000 57,600 54,981 53,932 -3.92%
NOSH 42,408 42,334 40,169 40,000 40,000 38,181 37,453 2.09%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 1.82% 4.30% 2.62% 5.43% 3.13% 3.76% 7.20% -
ROE 4.23% 5.21% 2.71% 8.33% 2.79% 3.04% 7.15% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 206.43 174.70 144.78 153.44 128.21 116.20 143.05 6.30%
EPS 4.23 7.76 3.79 8.33 4.02 4.37 10.30 -13.77%
DPS 3.00 3.00 3.00 0.00 4.00 3.00 3.00 0.00%
NAPS 1.00 1.49 1.40 1.00 1.44 1.44 1.44 -5.89%
Adjusted Per Share Value based on latest NOSH - 40,000
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 37.24 31.46 24.74 26.11 21.82 18.88 22.79 8.52%
EPS 0.76 1.40 0.65 1.42 0.68 0.71 1.64 -12.02%
DPS 0.54 0.54 0.52 0.00 0.68 0.49 0.48 1.98%
NAPS 0.1804 0.2684 0.2392 0.1702 0.245 0.2339 0.2294 -3.92%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.27 1.34 1.95 1.00 0.98 1.10 1.37 -
P/RPS 0.62 0.77 1.35 0.65 0.76 0.95 0.96 -7.02%
P/EPS 30.04 17.26 51.43 12.00 24.41 25.16 13.30 14.53%
EY 3.33 5.79 1.94 8.33 4.10 3.97 7.52 -12.68%
DY 2.37 2.24 1.54 0.00 4.08 2.73 2.19 1.32%
P/NAPS 1.27 0.90 1.39 1.00 0.68 0.76 0.95 4.95%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 31/10/06 31/10/05 28/10/04 28/10/03 31/10/02 30/11/01 -
Price 1.30 1.20 1.94 0.81 0.88 0.85 1.20 -
P/RPS 0.63 0.69 1.34 0.53 0.69 0.73 0.84 -4.67%
P/EPS 30.75 15.46 51.17 9.72 21.92 19.45 11.65 17.54%
EY 3.25 6.47 1.95 10.28 4.56 5.14 8.58 -14.93%
DY 2.31 2.50 1.55 0.00 4.55 3.53 2.50 -1.30%
P/NAPS 1.30 0.81 1.39 0.81 0.61 0.59 0.83 7.76%

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