[MILUX] QoQ TTM Result on 30-Nov-2002 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 32.83%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 51,284 43,156 46,559 46,644 44,367 45,701 43,773 11.10%
PBT 2,661 3,008 3,291 3,391 2,499 3,288 2,331 9.20%
Tax -1,055 -1,346 -1,592 -1,174 -830 -932 -667 35.64%
NP 1,606 1,662 1,699 2,217 1,669 2,356 1,664 -2.33%
-
NP to SH 1,606 1,662 1,699 2,217 1,669 2,356 1,664 -2.33%
-
Tax Rate 39.65% 44.75% 48.37% 34.62% 33.21% 28.35% 28.61% -
Total Cost 49,678 41,494 44,860 44,427 42,698 43,345 42,109 11.61%
-
Net Worth 57,600 58,329 58,686 58,237 54,981 55,339 55,442 2.57%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 1,600 1,145 1,145 1,145 1,145 1,123 1,123 26.53%
Div Payout % 99.63% 68.92% 67.42% 51.67% 68.63% 47.69% 67.52% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 57,600 58,329 58,686 58,237 54,981 55,339 55,442 2.57%
NOSH 40,000 39,951 40,196 39,888 38,181 37,391 37,461 4.45%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 3.13% 3.85% 3.65% 4.75% 3.76% 5.16% 3.80% -
ROE 2.79% 2.85% 2.90% 3.81% 3.04% 4.26% 3.00% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 128.21 108.02 115.83 116.93 116.20 122.22 116.85 6.36%
EPS 4.02 4.16 4.23 5.56 4.37 6.30 4.44 -6.39%
DPS 4.00 2.87 2.85 2.87 3.00 3.00 3.00 21.07%
NAPS 1.44 1.46 1.46 1.46 1.44 1.48 1.48 -1.80%
Adjusted Per Share Value based on latest NOSH - 39,888
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 25.02 21.05 22.71 22.75 21.64 22.29 21.35 11.12%
EPS 0.78 0.81 0.83 1.08 0.81 1.15 0.81 -2.47%
DPS 0.78 0.56 0.56 0.56 0.56 0.55 0.55 26.14%
NAPS 0.281 0.2845 0.2863 0.2841 0.2682 0.2699 0.2705 2.56%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.98 0.90 0.83 0.84 1.10 1.15 1.19 -
P/RPS 0.76 0.83 0.72 0.72 0.95 0.94 1.02 -17.76%
P/EPS 24.41 21.63 19.64 15.11 25.16 18.25 26.79 -5.99%
EY 4.10 4.62 5.09 6.62 3.97 5.48 3.73 6.48%
DY 4.08 3.19 3.43 3.42 2.73 2.61 2.52 37.76%
P/NAPS 0.68 0.62 0.57 0.58 0.76 0.78 0.80 -10.24%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 28/10/03 01/08/03 25/04/03 29/01/03 31/10/02 16/07/02 29/04/02 -
Price 0.88 0.97 0.79 0.81 0.85 1.09 1.25 -
P/RPS 0.69 0.90 0.68 0.69 0.73 0.89 1.07 -25.29%
P/EPS 21.92 23.32 18.69 14.57 19.45 17.30 28.14 -15.30%
EY 4.56 4.29 5.35 6.86 5.14 5.78 3.55 18.11%
DY 4.55 2.96 3.61 3.55 3.53 2.75 2.40 53.00%
P/NAPS 0.61 0.66 0.54 0.55 0.59 0.74 0.84 -19.16%

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