[MILUX] QoQ TTM Result on 30-Nov-2007 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 92.75%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 118,308 111,138 102,810 96,144 87,544 90,882 88,347 21.38%
PBT 8,928 5,870 4,501 5,277 3,015 5,800 5,602 36.24%
Tax -1,865 -1,950 -1,690 -2,030 -1,422 -1,422 -1,499 15.60%
NP 7,063 3,920 2,811 3,247 1,593 4,378 4,103 43.39%
-
NP to SH 7,068 4,190 3,087 3,456 1,793 4,402 4,121 43.04%
-
Tax Rate 20.89% 33.22% 37.55% 38.47% 47.16% 24.52% 26.76% -
Total Cost 111,245 107,218 99,999 92,897 85,951 86,504 84,244 20.26%
-
Net Worth 42,331 65,652 64,070 64,034 42,408 63,688 60,347 -20.96%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,269 - 1,273 1,273 1,273 1,273 1,270 -0.05%
Div Payout % 17.97% - 41.26% 36.86% 71.04% 28.94% 30.83% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 42,331 65,652 64,070 64,034 42,408 63,688 60,347 -20.96%
NOSH 42,331 42,356 42,151 42,406 42,408 42,459 41,052 2.05%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 5.97% 3.53% 2.73% 3.38% 1.82% 4.82% 4.64% -
ROE 16.70% 6.38% 4.82% 5.40% 4.23% 6.91% 6.83% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 279.48 262.39 243.90 226.72 206.43 214.05 215.20 18.94%
EPS 16.70 9.89 7.32 8.15 4.23 10.37 10.04 40.16%
DPS 3.00 0.00 3.00 3.00 3.00 3.00 3.09 -1.94%
NAPS 1.00 1.55 1.52 1.51 1.00 1.50 1.47 -22.56%
Adjusted Per Share Value based on latest NOSH - 42,406
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 50.33 47.28 43.74 40.90 37.24 38.66 37.59 21.37%
EPS 3.01 1.78 1.31 1.47 0.76 1.87 1.75 43.31%
DPS 0.54 0.00 0.54 0.54 0.54 0.54 0.54 0.00%
NAPS 0.1801 0.2793 0.2726 0.2724 0.1804 0.2709 0.2567 -20.95%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.10 1.20 1.18 1.18 1.27 1.28 1.30 -
P/RPS 0.39 0.46 0.48 0.52 0.62 0.60 0.60 -24.86%
P/EPS 6.59 12.13 16.11 14.48 30.04 12.35 12.95 -36.12%
EY 15.18 8.24 6.21 6.91 3.33 8.10 7.72 56.63%
DY 2.73 0.00 2.54 2.55 2.37 2.34 2.38 9.53%
P/NAPS 1.10 0.77 0.78 0.78 1.27 0.85 0.88 15.96%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 -
Price 0.99 1.02 1.31 1.26 1.30 1.29 1.40 -
P/RPS 0.35 0.39 0.54 0.56 0.63 0.60 0.65 -33.68%
P/EPS 5.93 10.31 17.89 15.46 30.75 12.44 13.95 -43.31%
EY 16.87 9.70 5.59 6.47 3.25 8.04 7.17 76.44%
DY 3.03 0.00 2.29 2.38 2.31 2.33 2.21 23.29%
P/NAPS 0.99 0.66 0.86 0.83 1.30 0.86 0.95 2.77%

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