[MILUX] YoY TTM Result on 31-May-2003 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -2.18%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 61,061 54,235 70,785 43,156 45,701 54,680 57,181 1.09%
PBT 2,494 4,433 3,039 3,008 3,288 5,268 5,798 -13.11%
Tax -1,138 -1,306 -1,214 -1,346 -932 -1,491 391 -
NP 1,356 3,127 1,825 1,662 2,356 3,777 6,189 -22.34%
-
NP to SH 1,454 3,127 1,825 1,662 2,356 3,777 6,189 -21.43%
-
Tax Rate 45.63% 29.46% 39.95% 44.75% 28.35% 28.30% -6.74% -
Total Cost 59,705 51,108 68,960 41,494 43,345 50,903 50,992 2.66%
-
Net Worth 42,349 61,166 58,400 58,329 55,339 20,000 49,000 -2.40%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 1,270 1,223 1,600 1,145 1,123 609 1,005 3.97%
Div Payout % 87.38% 39.12% 87.67% 68.92% 47.69% 16.13% 16.25% -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 42,349 61,166 58,400 58,329 55,339 20,000 49,000 -2.40%
NOSH 42,349 40,777 40,000 39,951 37,391 20,000 20,000 13.31%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 2.22% 5.77% 2.58% 3.85% 5.16% 6.91% 10.82% -
ROE 3.43% 5.11% 3.12% 2.85% 4.26% 18.89% 12.63% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 144.18 133.00 176.96 108.02 122.22 273.40 285.91 -10.77%
EPS 3.43 7.67 4.56 4.16 6.30 18.89 30.95 -30.68%
DPS 3.00 3.00 4.00 2.87 3.00 3.00 5.00 -8.15%
NAPS 1.00 1.50 1.46 1.46 1.48 1.00 2.45 -13.86%
Adjusted Per Share Value based on latest NOSH - 39,951
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 25.98 23.07 30.11 18.36 19.44 23.26 24.33 1.09%
EPS 0.62 1.33 0.78 0.71 1.00 1.61 2.63 -21.39%
DPS 0.54 0.52 0.68 0.49 0.48 0.26 0.43 3.86%
NAPS 0.1802 0.2602 0.2485 0.2481 0.2354 0.0851 0.2085 -2.40%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.30 2.15 0.79 0.90 1.15 1.18 4.80 -
P/RPS 0.90 1.62 0.45 0.83 0.94 0.43 1.68 -9.87%
P/EPS 37.86 28.04 17.32 21.63 18.25 6.25 15.51 16.02%
EY 2.64 3.57 5.78 4.62 5.48 16.00 6.45 -13.82%
DY 2.31 1.40 5.06 3.19 2.61 2.54 1.04 14.21%
P/NAPS 1.30 1.43 0.54 0.62 0.78 1.18 1.96 -6.61%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 27/07/06 24/06/05 26/07/04 01/08/03 16/07/02 20/07/01 03/07/00 -
Price 1.25 2.05 0.81 0.97 1.09 1.15 4.38 -
P/RPS 0.87 1.54 0.46 0.90 0.89 0.42 1.53 -8.97%
P/EPS 36.41 26.73 17.75 23.32 17.30 6.09 14.15 17.05%
EY 2.75 3.74 5.63 4.29 5.78 16.42 7.07 -14.55%
DY 2.40 1.46 4.94 2.96 2.75 2.61 1.14 13.20%
P/NAPS 1.25 1.37 0.55 0.66 0.74 1.15 1.79 -5.80%

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