[MILUX] QoQ Cumulative Quarter Result on 30-Nov-2008 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -71.36%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 111,393 87,516 65,178 29,235 118,308 88,466 59,663 51.45%
PBT 6,691 5,831 4,797 2,485 8,928 6,511 3,866 44.00%
Tax -1,935 -1,572 -1,214 -461 -1,865 -1,395 -863 71.05%
NP 4,756 4,259 3,583 2,024 7,063 5,116 3,003 35.75%
-
NP to SH 4,813 4,259 3,583 2,024 7,068 5,203 3,064 35.01%
-
Tax Rate 28.92% 26.96% 25.31% 18.55% 20.89% 21.43% 22.32% -
Total Cost 106,637 83,257 61,595 27,211 111,245 83,350 56,660 52.26%
-
Net Worth 70,319 69,500 70,304 68,595 67,814 65,673 64,416 6.00%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - 1,271 - - -
Div Payout % - - - - 17.99% - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 70,319 69,500 70,304 68,595 67,814 65,673 64,416 6.00%
NOSH 42,361 42,378 42,352 42,343 42,384 42,369 42,378 -0.02%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 4.27% 4.87% 5.50% 6.92% 5.97% 5.78% 5.03% -
ROE 6.84% 6.13% 5.10% 2.95% 10.42% 7.92% 4.76% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 262.96 206.51 153.90 69.04 279.13 208.80 140.78 51.49%
EPS 11.36 10.05 8.46 4.78 16.68 12.28 7.23 35.04%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.66 1.64 1.66 1.62 1.60 1.55 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 42,343
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 47.39 37.23 27.73 12.44 50.33 37.64 25.38 51.46%
EPS 2.05 1.81 1.52 0.86 3.01 2.21 1.30 35.36%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2992 0.2957 0.2991 0.2918 0.2885 0.2794 0.274 6.02%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.26 1.26 1.10 1.01 1.10 1.20 1.18 -
P/RPS 0.48 0.61 0.71 1.46 0.39 0.57 0.84 -31.06%
P/EPS 11.09 12.54 13.00 21.13 6.60 9.77 16.32 -22.65%
EY 9.02 7.98 7.69 4.73 15.16 10.23 6.13 29.27%
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.76 0.77 0.66 0.62 0.69 0.77 0.78 -1.71%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 28/07/09 23/04/09 19/01/09 29/10/08 30/07/08 30/04/08 -
Price 1.40 1.38 1.15 1.20 0.99 1.02 1.31 -
P/RPS 0.53 0.67 0.75 1.74 0.35 0.49 0.93 -31.19%
P/EPS 12.32 13.73 13.59 25.10 5.94 8.31 18.12 -22.62%
EY 8.12 7.28 7.36 3.98 16.84 12.04 5.52 29.25%
DY 0.00 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.84 0.84 0.69 0.74 0.62 0.66 0.86 -1.55%

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