[MILUX] QoQ 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- 8.53%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 24,646 22,338 35,943 29,235 29,842 28,803 28,465 -9.13%
PBT 1,029 1,034 2,312 2,485 2,417 2,645 212 185.84%
Tax -247 -358 -753 -461 -470 -532 77 -
NP 782 676 1,559 2,024 1,947 2,113 289 93.82%
-
NP to SH 782 676 1,559 2,024 1,865 2,139 333 76.40%
-
Tax Rate 24.00% 34.62% 32.57% 18.55% 19.45% 20.11% -36.32% -
Total Cost 23,864 21,662 34,384 27,211 27,895 26,690 28,176 -10.45%
-
Net Worth 70,168 69,289 70,324 68,595 42,331 65,652 64,070 6.23%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - 1,269 - - -
Div Payout % - - - - 68.09% - - -
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 70,168 69,289 70,324 68,595 42,331 65,652 64,070 6.23%
NOSH 42,270 42,249 42,364 42,343 42,331 42,356 42,151 0.18%
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 3.17% 3.03% 4.34% 6.92% 6.52% 7.34% 1.02% -
ROE 1.11% 0.98% 2.22% 2.95% 4.41% 3.26% 0.52% -
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 58.31 52.87 84.84 69.04 70.50 68.00 67.53 -9.29%
EPS 1.85 1.60 3.68 4.78 4.40 5.05 0.79 76.07%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.66 1.64 1.66 1.62 1.00 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 10.49 9.50 15.29 12.44 12.70 12.25 12.11 -9.10%
EPS 0.33 0.29 0.66 0.86 0.79 0.91 0.14 76.83%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2985 0.2948 0.2992 0.2918 0.1801 0.2793 0.2726 6.22%
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 2.16 2.38 1.30 1.46 1.56 1.76 1.75 15.02%
P/EPS 68.11 78.75 29.89 21.13 24.97 23.76 149.37 -40.67%
EY 1.47 1.27 3.35 4.73 4.01 4.21 0.67 68.60%
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 1.10 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 2.40 2.61 1.36 1.74 1.40 1.50 1.94 15.19%
P/EPS 75.68 86.25 31.25 25.10 22.47 20.20 165.82 -40.63%
EY 1.32 1.16 3.20 3.98 4.45 4.95 0.60 68.91%
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 0.99 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