[MILUX] QoQ TTM Result on 31-Aug-2006 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 126.07%
YoY- 115.82%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 90,882 88,347 82,417 73,958 61,061 58,973 57,010 36.50%
PBT 5,800 5,602 5,032 4,596 2,494 2,475 2,760 64.13%
Tax -1,422 -1,499 -1,438 -1,414 -1,138 -1,114 -1,371 2.46%
NP 4,378 4,103 3,594 3,182 1,356 1,361 1,389 115.12%
-
NP to SH 4,402 4,121 3,667 3,287 1,454 1,433 1,429 111.85%
-
Tax Rate 24.52% 26.76% 28.58% 30.77% 45.63% 45.01% 49.67% -
Total Cost 86,504 84,244 78,823 70,776 59,705 57,612 55,621 34.27%
-
Net Worth 63,688 60,347 63,225 63,077 42,349 61,369 59,514 4.62%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 1,273 1,270 1,270 1,270 1,270 1,223 1,223 2.70%
Div Payout % 28.94% 30.83% 34.65% 38.65% 87.38% 85.37% 85.61% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 63,688 60,347 63,225 63,077 42,349 61,369 59,514 4.62%
NOSH 42,459 41,052 42,720 42,334 42,349 42,033 42,208 0.39%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 4.82% 4.64% 4.36% 4.30% 2.22% 2.31% 2.44% -
ROE 6.91% 6.83% 5.80% 5.21% 3.43% 2.34% 2.40% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 214.05 215.20 192.92 174.70 144.18 140.30 135.07 35.96%
EPS 10.37 10.04 8.58 7.76 3.43 3.41 3.39 110.87%
DPS 3.00 3.09 3.00 3.00 3.00 2.91 2.90 2.28%
NAPS 1.50 1.47 1.48 1.49 1.00 1.46 1.41 4.21%
Adjusted Per Share Value based on latest NOSH - 42,334
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 38.66 37.59 35.06 31.46 25.98 25.09 24.25 36.50%
EPS 1.87 1.75 1.56 1.40 0.62 0.61 0.61 111.17%
DPS 0.54 0.54 0.54 0.54 0.54 0.52 0.52 2.55%
NAPS 0.2709 0.2567 0.269 0.2684 0.1802 0.2611 0.2532 4.61%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.28 1.30 1.15 1.34 1.30 2.27 2.08 -
P/RPS 0.60 0.60 0.60 0.77 0.90 1.62 1.54 -46.68%
P/EPS 12.35 12.95 13.40 17.26 37.86 66.59 61.44 -65.71%
EY 8.10 7.72 7.46 5.79 2.64 1.50 1.63 191.48%
DY 2.34 2.38 2.61 2.24 2.31 1.28 1.39 41.55%
P/NAPS 0.85 0.88 0.78 0.90 1.30 1.55 1.48 -30.92%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 -
Price 1.29 1.40 1.22 1.20 1.25 1.70 3.88 -
P/RPS 0.60 0.65 0.63 0.69 0.87 1.21 2.87 -64.80%
P/EPS 12.44 13.95 14.21 15.46 36.41 49.87 114.60 -77.27%
EY 8.04 7.17 7.04 6.47 2.75 2.01 0.87 340.97%
DY 2.33 2.21 2.46 2.50 2.40 1.71 0.75 113.05%
P/NAPS 0.86 0.95 0.82 0.81 1.25 1.16 2.75 -53.95%

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