[MILUX] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 509.26%
YoY- 155.71%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 118,308 117,954 119,326 124,792 87,544 86,496 88,794 20.97%
PBT 8,928 8,681 7,732 14,616 3,015 4,874 4,760 51.79%
Tax -1,865 -1,860 -1,726 -3,760 -1,422 -1,156 -1,190 34.74%
NP 7,063 6,821 6,006 10,856 1,593 3,718 3,570 57.27%
-
NP to SH 7,068 6,937 6,128 10,924 1,793 3,741 3,540 58.22%
-
Tax Rate 20.89% 21.43% 22.32% 25.73% 47.16% 23.72% 25.00% -
Total Cost 111,245 111,133 113,320 113,936 85,951 82,777 85,224 19.34%
-
Net Worth 67,814 65,673 64,416 64,034 61,894 63,580 61,802 6.35%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,271 - - - 1,271 1,695 - -
Div Payout % 17.99% - - - 70.93% 45.32% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 67,814 65,673 64,416 64,034 61,894 63,580 61,802 6.35%
NOSH 42,384 42,369 42,378 42,406 42,393 42,386 42,042 0.53%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 5.97% 5.78% 5.03% 8.70% 1.82% 4.30% 4.02% -
ROE 10.42% 10.56% 9.51% 17.06% 2.90% 5.88% 5.73% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 279.13 278.39 281.57 294.27 206.50 204.06 211.20 20.33%
EPS 16.68 16.37 14.46 25.76 4.23 8.83 8.42 57.40%
DPS 3.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.60 1.55 1.52 1.51 1.46 1.50 1.47 5.78%
Adjusted Per Share Value based on latest NOSH - 42,406
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 57.71 57.54 58.21 60.87 42.70 42.19 43.31 20.98%
EPS 3.45 3.38 2.99 5.33 0.87 1.83 1.73 58.10%
DPS 0.62 0.00 0.00 0.00 0.62 0.83 0.00 -
NAPS 0.3308 0.3204 0.3142 0.3124 0.3019 0.3101 0.3015 6.34%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.10 1.20 1.18 1.18 1.27 1.28 1.30 -
P/RPS 0.39 0.43 0.42 0.40 0.61 0.63 0.62 -26.48%
P/EPS 6.60 7.33 8.16 4.58 30.03 14.50 15.44 -43.10%
EY 15.16 13.64 12.25 21.83 3.33 6.90 6.48 75.77%
DY 2.73 0.00 0.00 0.00 2.36 3.13 0.00 -
P/NAPS 0.69 0.77 0.78 0.78 0.87 0.85 0.88 -14.90%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 -
Price 0.99 1.02 1.31 1.26 1.30 1.29 1.40 -
P/RPS 0.35 0.37 0.47 0.43 0.63 0.63 0.66 -34.35%
P/EPS 5.94 6.23 9.06 4.89 30.74 14.61 16.63 -49.50%
EY 16.84 16.05 11.04 20.44 3.25 6.84 6.01 98.13%
DY 3.03 0.00 0.00 0.00 2.31 3.10 0.00 -
P/NAPS 0.62 0.66 0.86 0.83 0.89 0.86 0.95 -24.66%

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