[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2008 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 35.84%
YoY- 294.2%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 87,516 65,178 29,235 118,308 88,466 59,663 31,198 98.77%
PBT 5,831 4,797 2,485 8,928 6,511 3,866 3,654 36.51%
Tax -1,572 -1,214 -461 -1,865 -1,395 -863 -940 40.84%
NP 4,259 3,583 2,024 7,063 5,116 3,003 2,714 35.00%
-
NP to SH 4,259 3,583 2,024 7,068 5,203 3,064 2,731 34.44%
-
Tax Rate 26.96% 25.31% 18.55% 20.89% 21.43% 22.32% 25.73% -
Total Cost 83,257 61,595 27,211 111,245 83,350 56,660 28,484 104.29%
-
Net Worth 69,500 70,304 68,595 67,814 65,673 64,416 64,034 5.60%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - 1,271 - - - -
Div Payout % - - - 17.99% - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 69,500 70,304 68,595 67,814 65,673 64,416 64,034 5.60%
NOSH 42,378 42,352 42,343 42,384 42,369 42,378 42,406 -0.04%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 4.87% 5.50% 6.92% 5.97% 5.78% 5.03% 8.70% -
ROE 6.13% 5.10% 2.95% 10.42% 7.92% 4.76% 4.26% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 206.51 153.90 69.04 279.13 208.80 140.78 73.57 98.86%
EPS 10.05 8.46 4.78 16.68 12.28 7.23 6.44 34.50%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.62 1.60 1.55 1.52 1.51 5.65%
Adjusted Per Share Value based on latest NOSH - 42,331
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 37.23 27.73 12.44 50.33 37.64 25.38 13.27 98.79%
EPS 1.81 1.52 0.86 3.01 2.21 1.30 1.16 34.49%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.2957 0.2991 0.2918 0.2885 0.2794 0.274 0.2724 5.61%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.26 1.10 1.01 1.10 1.20 1.18 1.18 -
P/RPS 0.61 0.71 1.46 0.39 0.57 0.84 1.60 -47.39%
P/EPS 12.54 13.00 21.13 6.60 9.77 16.32 18.32 -22.31%
EY 7.98 7.69 4.73 15.16 10.23 6.13 5.46 28.75%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.62 0.69 0.77 0.78 0.78 -0.85%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 28/07/09 23/04/09 19/01/09 29/10/08 30/07/08 30/04/08 31/01/08 -
Price 1.38 1.15 1.20 0.99 1.02 1.31 1.26 -
P/RPS 0.67 0.75 1.74 0.35 0.49 0.93 1.71 -46.42%
P/EPS 13.73 13.59 25.10 5.94 8.31 18.12 19.57 -21.02%
EY 7.28 7.36 3.98 16.84 12.04 5.52 5.11 26.58%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.74 0.62 0.66 0.86 0.83 0.80%

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