[MILUX] QoQ TTM Result on 30-Nov-2009 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -18.61%
YoY- -35.5%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 88,857 88,805 89,074 103,648 112,162 117,358 123,823 -19.79%
PBT -12,686 2,418 3,982 5,868 6,860 8,248 9,859 -
Tax -561 -1,109 -1,310 -1,710 -1,819 -2,042 -2,216 -59.88%
NP -13,247 1,309 2,672 4,158 5,041 6,206 7,643 -
-
NP to SH -13,359 1,197 2,560 4,103 5,041 6,124 7,587 -
-
Tax Rate - 45.86% 32.90% 29.14% 26.52% 24.76% 22.48% -
Total Cost 102,104 87,496 86,402 99,490 107,121 111,152 116,180 -8.22%
-
Net Worth 61,535 75,710 86,933 75,973 70,168 69,289 70,324 -8.49%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - 1,269 1,269 -
Div Payout % - - - - - 20.74% 16.74% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 61,535 75,710 86,933 75,973 70,168 69,289 70,324 -8.49%
NOSH 46,617 46,734 53,333 46,609 42,270 42,249 42,364 6.56%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -14.91% 1.47% 3.00% 4.01% 4.49% 5.29% 6.17% -
ROE -21.71% 1.58% 2.94% 5.40% 7.18% 8.84% 10.79% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 190.61 190.02 167.01 222.38 265.34 277.77 292.28 -24.73%
EPS -28.66 2.56 4.80 8.80 11.93 14.49 17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.32 1.62 1.63 1.63 1.66 1.64 1.66 -14.13%
Adjusted Per Share Value based on latest NOSH - 46,609
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 37.80 37.78 37.89 44.09 47.72 49.93 52.68 -19.80%
EPS -5.68 0.51 1.09 1.75 2.14 2.61 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.54 -
NAPS 0.2618 0.3221 0.3698 0.3232 0.2985 0.2948 0.2992 -8.49%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.44 1.44 1.52 1.59 1.26 1.26 1.10 -
P/RPS 0.76 0.76 0.91 0.72 0.47 0.45 0.38 58.53%
P/EPS -5.03 56.22 31.67 18.06 10.57 8.69 6.14 -
EY -19.90 1.78 3.16 5.54 9.46 11.50 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.73 -
P/NAPS 1.09 0.89 0.93 0.98 0.76 0.77 0.66 39.59%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 19/07/10 28/04/10 28/01/10 28/10/09 28/07/09 23/04/09 -
Price 1.39 1.43 1.49 1.64 1.40 1.38 1.15 -
P/RPS 0.73 0.75 0.89 0.74 0.53 0.50 0.39 51.70%
P/EPS -4.85 55.83 31.04 18.63 11.74 9.52 6.42 -
EY -20.62 1.79 3.22 5.37 8.52 10.50 15.57 -
DY 0.00 0.00 0.00 0.00 0.00 2.17 2.61 -
P/NAPS 1.05 0.88 0.91 1.01 0.84 0.84 0.69 32.19%

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