[MILUX] QoQ TTM Result on 30-Nov-2008 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -10.0%
YoY- 84.06%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 112,162 117,358 123,823 116,345 118,308 111,138 102,810 5.95%
PBT 6,860 8,248 9,859 7,759 8,928 5,870 4,501 32.33%
Tax -1,819 -2,042 -2,216 -1,386 -1,865 -1,950 -1,690 5.01%
NP 5,041 6,206 7,643 6,373 7,063 3,920 2,811 47.44%
-
NP to SH 5,041 6,124 7,587 6,361 7,068 4,190 3,087 38.54%
-
Tax Rate 26.52% 24.76% 22.48% 17.86% 20.89% 33.22% 37.55% -
Total Cost 107,121 111,152 116,180 109,972 111,245 107,218 99,999 4.68%
-
Net Worth 70,168 69,289 70,324 68,595 42,331 65,652 64,070 6.23%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 1,269 1,269 1,269 1,269 - 1,273 -
Div Payout % - 20.74% 16.74% 19.96% 17.97% - 41.26% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 70,168 69,289 70,324 68,595 42,331 65,652 64,070 6.23%
NOSH 42,270 42,249 42,364 42,343 42,331 42,356 42,151 0.18%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 4.49% 5.29% 6.17% 5.48% 5.97% 3.53% 2.73% -
ROE 7.18% 8.84% 10.79% 9.27% 16.70% 6.38% 4.82% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 265.34 277.77 292.28 274.77 279.48 262.39 243.90 5.76%
EPS 11.93 14.49 17.91 15.02 16.70 9.89 7.32 38.36%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 3.00 -
NAPS 1.66 1.64 1.66 1.62 1.00 1.55 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 42,343
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 47.72 49.93 52.68 49.50 50.33 47.28 43.74 5.96%
EPS 2.14 2.61 3.23 2.71 3.01 1.78 1.31 38.58%
DPS 0.00 0.54 0.54 0.54 0.54 0.00 0.54 -
NAPS 0.2985 0.2948 0.2992 0.2918 0.1801 0.2793 0.2726 6.22%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.26 1.26 1.10 1.01 1.10 1.20 1.18 -
P/RPS 0.47 0.45 0.38 0.37 0.39 0.46 0.48 -1.38%
P/EPS 10.57 8.69 6.14 6.72 6.59 12.13 16.11 -24.43%
EY 9.46 11.50 16.28 14.87 15.18 8.24 6.21 32.29%
DY 0.00 2.38 2.73 2.97 2.73 0.00 2.54 -
P/NAPS 0.76 0.77 0.66 0.62 1.10 0.77 0.78 -1.71%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 28/07/09 23/04/09 19/01/09 29/10/08 30/07/08 30/04/08 -
Price 1.40 1.38 1.15 1.20 0.99 1.02 1.31 -
P/RPS 0.53 0.50 0.39 0.44 0.35 0.39 0.54 -1.23%
P/EPS 11.74 9.52 6.42 7.99 5.93 10.31 17.89 -24.42%
EY 8.52 10.50 15.57 12.52 16.87 9.70 5.59 32.33%
DY 0.00 2.17 2.61 2.50 3.03 0.00 2.29 -
P/NAPS 0.84 0.84 0.69 0.74 0.99 0.66 0.86 -1.55%

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