[MILUX] QoQ Annualized Quarter Result on 31-Aug-2009 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -15.24%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 85,545 84,180 82,884 111,393 116,688 130,356 116,940 -18.82%
PBT 1,852 3,838 5,972 6,691 7,774 9,594 9,940 -67.41%
Tax -1,149 -1,410 -1,408 -1,935 -2,096 -2,428 -1,844 -27.06%
NP 702 2,428 4,564 4,756 5,678 7,166 8,096 -80.43%
-
NP to SH 626 2,314 4,344 4,813 5,678 7,166 8,096 -81.87%
-
Tax Rate 62.04% 36.74% 23.58% 28.92% 26.96% 25.31% 18.55% -
Total Cost 84,842 81,752 78,320 106,637 111,009 123,190 108,844 -15.31%
-
Net Worth 75,386 76,044 75,973 70,319 69,500 70,304 68,595 6.50%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 75,386 76,044 75,973 70,319 69,500 70,304 68,595 6.50%
NOSH 46,534 46,653 46,609 42,361 42,378 42,352 42,343 6.50%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 0.82% 2.88% 5.51% 4.27% 4.87% 5.50% 6.92% -
ROE 0.83% 3.04% 5.72% 6.84% 8.17% 10.19% 11.80% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 183.83 180.44 177.83 262.96 275.35 307.79 276.17 -23.78%
EPS 1.35 4.96 9.32 11.36 13.40 16.92 19.12 -82.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.63 1.66 1.64 1.66 1.62 0.00%
Adjusted Per Share Value based on latest NOSH - 42,270
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 36.39 35.81 35.26 47.39 49.64 55.46 49.75 -18.83%
EPS 0.27 0.98 1.85 2.05 2.42 3.05 3.44 -81.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3207 0.3235 0.3232 0.2992 0.2957 0.2991 0.2918 6.50%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.44 1.52 1.59 1.26 1.26 1.10 1.01 -
P/RPS 0.78 0.84 0.89 0.48 0.46 0.36 0.37 64.48%
P/EPS 106.93 30.65 17.06 11.09 9.40 6.50 5.28 644.34%
EY 0.94 3.26 5.86 9.02 10.63 15.38 18.93 -86.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.98 0.76 0.77 0.66 0.62 27.28%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 19/07/10 28/04/10 28/01/10 28/10/09 28/07/09 23/04/09 19/01/09 -
Price 1.43 1.49 1.64 1.40 1.38 1.15 1.20 -
P/RPS 0.78 0.83 0.92 0.53 0.50 0.37 0.43 48.79%
P/EPS 106.19 30.04 17.60 12.32 10.30 6.80 6.28 559.92%
EY 0.94 3.33 5.68 8.12 9.71 14.71 15.93 -84.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.01 0.84 0.84 0.69 0.74 12.25%

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