[MILUX] QoQ TTM Result on 29-Feb-2000 [#2]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
29-Feb-2000 [#2]
Profit Trend
QoQ- 36.42%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Revenue 55,465 56,611 57,181 41,807 27,532 13,478 0 -100.00%
PBT 3,478 4,229 5,798 5,798 3,978 2,398 0 -100.00%
Tax 265 69 391 -1,037 -488 15 0 -100.00%
NP 3,743 4,298 6,189 4,761 3,490 2,413 0 -100.00%
-
NP to SH 3,743 4,298 6,189 4,761 3,490 2,413 0 -100.00%
-
Tax Rate -7.62% -1.63% -6.74% 17.89% 12.27% -0.63% - -
Total Cost 51,722 52,313 50,992 37,046 24,042 11,065 0 -100.00%
-
Net Worth 27,423 27,420 49,000 47,762 47,550 45,846 0 -100.00%
Dividend
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Div 1,218 609 1,005 1,005 1,005 1,005 - -100.00%
Div Payout % 32.56% 14.18% 16.25% 21.12% 28.81% 41.67% - -
Equity
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Net Worth 27,423 27,420 49,000 47,762 47,550 45,846 0 -100.00%
NOSH 20,313 20,311 20,000 19,984 20,320 20,108 0 -100.00%
Ratio Analysis
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
NP Margin 6.75% 7.59% 10.82% 11.39% 12.68% 17.90% 0.00% -
ROE 13.65% 15.67% 12.63% 9.97% 7.34% 5.26% 0.00% -
Per Share
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 273.04 278.72 285.91 209.20 135.49 67.03 0.00 -100.00%
EPS 18.43 21.16 30.95 23.82 17.17 12.00 0.00 -100.00%
DPS 6.00 3.00 5.00 5.03 4.95 5.00 0.00 -100.00%
NAPS 1.35 1.35 2.45 2.39 2.34 2.28 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,984
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 27.06 27.62 27.89 20.39 13.43 6.57 0.00 -100.00%
EPS 1.83 2.10 3.02 2.32 1.70 1.18 0.00 -100.00%
DPS 0.59 0.30 0.49 0.49 0.49 0.49 0.00 -100.00%
NAPS 0.1338 0.1338 0.239 0.233 0.232 0.2236 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 30/08/00 30/08/00 31/05/00 29/02/00 - - - -
Price 2.30 2.30 4.80 6.35 0.00 0.00 0.00 -
P/RPS 0.84 0.83 1.68 3.04 0.00 0.00 0.00 -100.00%
P/EPS 12.48 10.87 15.51 26.65 0.00 0.00 0.00 -100.00%
EY 8.01 9.20 6.45 3.75 0.00 0.00 0.00 -100.00%
DY 2.61 1.30 1.04 0.79 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 1.70 1.96 2.66 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 30/10/00 19/12/00 03/07/00 - - - - -
Price 1.71 1.30 4.38 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.47 1.53 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.28 6.14 14.15 0.00 0.00 0.00 0.00 -100.00%
EY 10.78 16.28 7.07 0.00 0.00 0.00 0.00 -100.00%
DY 3.51 2.31 1.14 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.27 0.96 1.79 0.00 0.00 0.00 0.00 -100.00%

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