[MILUX] QoQ TTM Result on 30-Nov-2005 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -6.17%
YoY- -55.03%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 73,958 61,061 58,973 57,010 58,158 54,235 52,281 25.93%
PBT 4,596 2,494 2,475 2,760 2,926 4,433 4,163 6.79%
Tax -1,414 -1,138 -1,114 -1,371 -1,403 -1,306 -1,346 3.33%
NP 3,182 1,356 1,361 1,389 1,523 3,127 2,817 8.43%
-
NP to SH 3,287 1,454 1,433 1,429 1,523 3,127 2,817 10.80%
-
Tax Rate 30.77% 45.63% 45.01% 49.67% 47.95% 29.46% 32.33% -
Total Cost 70,776 59,705 57,612 55,621 56,635 51,108 49,464 26.89%
-
Net Worth 63,077 42,349 61,369 59,514 56,237 61,166 61,199 2.02%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 1,270 1,270 1,223 1,223 1,223 1,223 - -
Div Payout % 38.65% 87.38% 85.37% 85.61% 80.32% 39.12% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 63,077 42,349 61,369 59,514 56,237 61,166 61,199 2.02%
NOSH 42,334 42,349 42,033 42,208 40,169 40,777 39,999 3.84%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.30% 2.22% 2.31% 2.44% 2.62% 5.77% 5.39% -
ROE 5.21% 3.43% 2.34% 2.40% 2.71% 5.11% 4.60% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 174.70 144.18 140.30 135.07 144.78 133.00 130.70 21.27%
EPS 7.76 3.43 3.41 3.39 3.79 7.67 7.04 6.68%
DPS 3.00 3.00 2.91 2.90 3.00 3.00 0.00 -
NAPS 1.49 1.00 1.46 1.41 1.40 1.50 1.53 -1.74%
Adjusted Per Share Value based on latest NOSH - 42,208
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 36.08 29.79 28.77 27.81 28.37 26.46 25.50 25.95%
EPS 1.60 0.71 0.70 0.70 0.74 1.53 1.37 10.86%
DPS 0.62 0.62 0.60 0.60 0.60 0.60 0.00 -
NAPS 0.3077 0.2066 0.2994 0.2903 0.2743 0.2984 0.2985 2.03%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.34 1.30 2.27 2.08 1.95 2.15 1.03 -
P/RPS 0.77 0.90 1.62 1.54 1.35 1.62 0.79 -1.69%
P/EPS 17.26 37.86 66.59 61.44 51.43 28.04 14.63 11.61%
EY 5.79 2.64 1.50 1.63 1.94 3.57 6.84 -10.48%
DY 2.24 2.31 1.28 1.39 1.54 1.40 0.00 -
P/NAPS 0.90 1.30 1.55 1.48 1.39 1.43 0.67 21.67%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 25/04/05 -
Price 1.20 1.25 1.70 3.88 1.94 2.05 2.19 -
P/RPS 0.69 0.87 1.21 2.87 1.34 1.54 1.68 -44.65%
P/EPS 15.46 36.41 49.87 114.60 51.17 26.73 31.10 -37.16%
EY 6.47 2.75 2.01 0.87 1.95 3.74 3.22 59.03%
DY 2.50 2.40 1.71 0.75 1.55 1.46 0.00 -
P/NAPS 0.81 1.25 1.16 2.75 1.39 1.37 1.43 -31.46%

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