[MILUX] QoQ Cumulative Quarter Result on 29-Feb-2008 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 12.19%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 29,235 118,308 88,466 59,663 31,198 87,544 64,872 -41.13%
PBT 2,485 8,928 6,511 3,866 3,654 3,015 3,656 -22.63%
Tax -461 -1,865 -1,395 -863 -940 -1,422 -867 -34.29%
NP 2,024 7,063 5,116 3,003 2,714 1,593 2,789 -19.19%
-
NP to SH 2,024 7,068 5,203 3,064 2,731 1,793 2,806 -19.52%
-
Tax Rate 18.55% 20.89% 21.43% 22.32% 25.73% 47.16% 23.71% -
Total Cost 27,211 111,245 83,350 56,660 28,484 85,951 62,083 -42.21%
-
Net Worth 68,595 67,814 65,673 64,416 64,034 61,894 63,580 5.17%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - 1,271 - - - 1,271 1,271 -
Div Payout % - 17.99% - - - 70.93% 45.32% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 68,595 67,814 65,673 64,416 64,034 61,894 63,580 5.17%
NOSH 42,343 42,384 42,369 42,378 42,406 42,393 42,386 -0.06%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 6.92% 5.97% 5.78% 5.03% 8.70% 1.82% 4.30% -
ROE 2.95% 10.42% 7.92% 4.76% 4.26% 2.90% 4.41% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 69.04 279.13 208.80 140.78 73.57 206.50 153.05 -41.09%
EPS 4.78 16.68 12.28 7.23 6.44 4.23 6.62 -19.46%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.62 1.60 1.55 1.52 1.51 1.46 1.50 5.24%
Adjusted Per Share Value based on latest NOSH - 42,151
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 14.26 57.71 43.15 29.10 15.22 42.70 31.64 -41.13%
EPS 0.99 3.45 2.54 1.49 1.33 0.87 1.37 -19.42%
DPS 0.00 0.62 0.00 0.00 0.00 0.62 0.62 -
NAPS 0.3346 0.3308 0.3204 0.3142 0.3124 0.3019 0.3101 5.18%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 1.01 1.10 1.20 1.18 1.18 1.27 1.28 -
P/RPS 1.46 0.39 0.57 0.84 1.60 0.61 0.84 44.41%
P/EPS 21.13 6.60 9.77 16.32 18.32 30.03 19.34 6.06%
EY 4.73 15.16 10.23 6.13 5.46 3.33 5.17 -5.74%
DY 0.00 2.73 0.00 0.00 0.00 2.36 2.34 -
P/NAPS 0.62 0.69 0.77 0.78 0.78 0.87 0.85 -18.92%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 19/01/09 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 30/07/07 -
Price 1.20 0.99 1.02 1.31 1.26 1.30 1.29 -
P/RPS 1.74 0.35 0.49 0.93 1.71 0.63 0.84 62.28%
P/EPS 25.10 5.94 8.31 18.12 19.57 30.74 19.49 18.31%
EY 3.98 16.84 12.04 5.52 5.11 3.25 5.13 -15.52%
DY 0.00 3.03 0.00 0.00 0.00 2.31 2.33 -
P/NAPS 0.74 0.62 0.66 0.86 0.83 0.89 0.86 -9.50%

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