[MILUX] QoQ Annualized Quarter Result on 31-May-2007 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 5.69%
YoY- 71.2%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 119,326 124,792 87,544 86,496 88,794 90,392 72,431 39.53%
PBT 7,732 14,616 3,015 4,874 4,760 5,568 4,402 45.62%
Tax -1,726 -3,760 -1,422 -1,156 -1,190 -1,328 -1,435 13.11%
NP 6,006 10,856 1,593 3,718 3,570 4,240 2,967 60.09%
-
NP to SH 6,128 10,924 1,793 3,741 3,540 4,272 3,037 59.74%
-
Tax Rate 22.32% 25.73% 47.16% 23.72% 25.00% 23.85% 32.60% -
Total Cost 113,320 113,936 85,951 82,777 85,224 86,152 69,464 38.62%
-
Net Worth 64,416 64,034 61,894 63,580 61,802 63,225 61,901 2.69%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - 1,271 1,695 - - 2,543 -
Div Payout % - - 70.93% 45.32% - - 83.76% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 64,416 64,034 61,894 63,580 61,802 63,225 61,901 2.69%
NOSH 42,378 42,406 42,393 42,386 42,042 42,720 42,398 -0.03%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 5.03% 8.70% 1.82% 4.30% 4.02% 4.69% 4.10% -
ROE 9.51% 17.06% 2.90% 5.88% 5.73% 6.76% 4.91% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 281.57 294.27 206.50 204.06 211.20 211.59 170.83 39.57%
EPS 14.46 25.76 4.23 8.83 8.42 10.00 7.17 59.69%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 6.00 -
NAPS 1.52 1.51 1.46 1.50 1.47 1.48 1.46 2.72%
Adjusted Per Share Value based on latest NOSH - 42,459
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 58.21 60.87 42.70 42.19 43.31 44.09 35.33 39.54%
EPS 2.99 5.33 0.87 1.83 1.73 2.08 1.48 59.87%
DPS 0.00 0.00 0.62 0.83 0.00 0.00 1.24 -
NAPS 0.3142 0.3124 0.3019 0.3101 0.3015 0.3084 0.302 2.67%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.18 1.18 1.27 1.28 1.30 1.15 1.34 -
P/RPS 0.42 0.40 0.61 0.63 0.62 0.54 0.78 -33.83%
P/EPS 8.16 4.58 30.03 14.50 15.44 11.50 18.71 -42.51%
EY 12.25 21.83 3.33 6.90 6.48 8.70 5.35 73.80%
DY 0.00 0.00 2.36 3.13 0.00 0.00 4.48 -
P/NAPS 0.78 0.78 0.87 0.85 0.88 0.78 0.92 -10.43%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 26/01/07 31/10/06 -
Price 1.31 1.26 1.30 1.29 1.40 1.22 1.20 -
P/RPS 0.47 0.43 0.63 0.63 0.66 0.58 0.70 -23.34%
P/EPS 9.06 4.89 30.74 14.61 16.63 12.20 16.75 -33.63%
EY 11.04 20.44 3.25 6.84 6.01 8.20 5.97 50.71%
DY 0.00 0.00 2.31 3.10 0.00 0.00 5.00 -
P/NAPS 0.86 0.83 0.89 0.86 0.95 0.82 0.82 3.22%

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