[MILUX] QoQ TTM 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- -10.68%
YoY- -25.09%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 116,345 118,308 111,138 102,810 96,144 87,544 90,882 17.84%
PBT 7,759 8,928 5,870 4,501 5,277 3,015 5,800 21.34%
Tax -1,386 -1,865 -1,950 -1,690 -2,030 -1,422 -1,422 -1.69%
NP 6,373 7,063 3,920 2,811 3,247 1,593 4,378 28.35%
-
NP to SH 6,361 7,068 4,190 3,087 3,456 1,793 4,402 27.72%
-
Tax Rate 17.86% 20.89% 33.22% 37.55% 38.47% 47.16% 24.52% -
Total Cost 109,972 111,245 107,218 99,999 92,897 85,951 86,504 17.30%
-
Net Worth 68,595 42,331 65,652 64,070 64,034 42,408 63,688 5.05%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 1,269 1,269 - 1,273 1,273 1,273 1,273 -0.20%
Div Payout % 19.96% 17.97% - 41.26% 36.86% 71.04% 28.94% -
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 42,331 65,652 64,070 64,034 42,408 63,688 5.05%
NOSH 42,343 42,331 42,356 42,151 42,406 42,408 42,459 -0.18%
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 5.48% 5.97% 3.53% 2.73% 3.38% 1.82% 4.82% -
ROE 9.27% 16.70% 6.38% 4.82% 5.40% 4.23% 6.91% -
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 274.77 279.48 262.39 243.90 226.72 206.43 214.05 18.06%
EPS 15.02 16.70 9.89 7.32 8.15 4.23 10.37 27.92%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.62 1.00 1.55 1.52 1.51 1.00 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 56.75 57.71 54.21 50.15 46.90 42.70 44.33 17.84%
EPS 3.10 3.45 2.04 1.51 1.69 0.87 2.15 27.54%
DPS 0.62 0.62 0.00 0.62 0.62 0.62 0.62 0.00%
NAPS 0.3346 0.2065 0.3203 0.3125 0.3124 0.2069 0.3107 5.05%
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 0.37 0.39 0.46 0.48 0.52 0.62 0.60 -27.48%
P/EPS 6.72 6.59 12.13 16.11 14.48 30.04 12.35 -33.27%
EY 14.87 15.18 8.24 6.21 6.91 3.33 8.10 49.76%
DY 2.97 2.73 0.00 2.54 2.55 2.37 2.34 17.17%
P/NAPS 0.62 1.10 0.77 0.78 0.78 1.27 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 0.44 0.35 0.39 0.54 0.56 0.63 0.60 -18.63%
P/EPS 7.99 5.93 10.31 17.89 15.46 30.75 12.44 -25.49%
EY 12.52 16.87 9.70 5.59 6.47 3.25 8.04 34.23%
DY 2.50 3.03 0.00 2.29 2.38 2.31 2.33 4.79%
P/NAPS 0.74 0.99 0.66 0.86 0.83 1.30 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