[MILUX] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 13.21%
YoY- 85.42%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 130,356 116,940 118,308 117,954 119,326 124,792 87,544 30.42%
PBT 9,594 9,940 8,928 8,681 7,732 14,616 3,015 116.49%
Tax -2,428 -1,844 -1,865 -1,860 -1,726 -3,760 -1,422 42.90%
NP 7,166 8,096 7,063 6,821 6,006 10,856 1,593 172.75%
-
NP to SH 7,166 8,096 7,068 6,937 6,128 10,924 1,793 152.05%
-
Tax Rate 25.31% 18.55% 20.89% 21.43% 22.32% 25.73% 47.16% -
Total Cost 123,190 108,844 111,245 111,133 113,320 113,936 85,951 27.14%
-
Net Worth 70,304 68,595 67,814 65,673 64,416 64,034 61,894 8.87%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - 1,271 - - - 1,271 -
Div Payout % - - 17.99% - - - 70.93% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 70,304 68,595 67,814 65,673 64,416 64,034 61,894 8.87%
NOSH 42,352 42,343 42,384 42,369 42,378 42,406 42,393 -0.06%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 5.50% 6.92% 5.97% 5.78% 5.03% 8.70% 1.82% -
ROE 10.19% 11.80% 10.42% 10.56% 9.51% 17.06% 2.90% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 307.79 276.17 279.13 278.39 281.57 294.27 206.50 30.51%
EPS 16.92 19.12 16.68 16.37 14.46 25.76 4.23 152.19%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.66 1.62 1.60 1.55 1.52 1.51 1.46 8.94%
Adjusted Per Share Value based on latest NOSH - 42,356
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 63.59 57.04 57.71 57.54 58.21 60.87 42.70 30.44%
EPS 3.50 3.95 3.45 3.38 2.99 5.33 0.87 153.16%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.62 -
NAPS 0.3429 0.3346 0.3308 0.3204 0.3142 0.3124 0.3019 8.86%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 1.10 1.01 1.10 1.20 1.18 1.18 1.27 -
P/RPS 0.36 0.37 0.39 0.43 0.42 0.40 0.61 -29.66%
P/EPS 6.50 5.28 6.60 7.33 8.16 4.58 30.03 -63.98%
EY 15.38 18.93 15.16 13.64 12.25 21.83 3.33 177.59%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.36 -
P/NAPS 0.66 0.62 0.69 0.77 0.78 0.78 0.87 -16.83%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 23/04/09 19/01/09 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 -
Price 1.15 1.20 0.99 1.02 1.31 1.26 1.30 -
P/RPS 0.37 0.43 0.35 0.37 0.47 0.43 0.63 -29.89%
P/EPS 6.80 6.28 5.94 6.23 9.06 4.89 30.74 -63.45%
EY 14.71 15.93 16.84 16.05 11.04 20.44 3.25 173.87%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.31 -
P/NAPS 0.69 0.74 0.62 0.66 0.86 0.83 0.89 -15.62%

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