[MILUX] QoQ TTM Result on 31-May-2006 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 1.47%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 88,347 82,417 73,958 61,061 58,973 57,010 58,158 32.24%
PBT 5,602 5,032 4,596 2,494 2,475 2,760 2,926 54.36%
Tax -1,499 -1,438 -1,414 -1,138 -1,114 -1,371 -1,403 4.52%
NP 4,103 3,594 3,182 1,356 1,361 1,389 1,523 93.96%
-
NP to SH 4,121 3,667 3,287 1,454 1,433 1,429 1,523 94.53%
-
Tax Rate 26.76% 28.58% 30.77% 45.63% 45.01% 49.67% 47.95% -
Total Cost 84,244 78,823 70,776 59,705 57,612 55,621 56,635 30.40%
-
Net Worth 60,347 63,225 63,077 42,349 61,369 59,514 56,237 4.82%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 1,270 1,270 1,270 1,270 1,223 1,223 1,223 2.55%
Div Payout % 30.83% 34.65% 38.65% 87.38% 85.37% 85.61% 80.32% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 60,347 63,225 63,077 42,349 61,369 59,514 56,237 4.82%
NOSH 41,052 42,720 42,334 42,349 42,033 42,208 40,169 1.46%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.64% 4.36% 4.30% 2.22% 2.31% 2.44% 2.62% -
ROE 6.83% 5.80% 5.21% 3.43% 2.34% 2.40% 2.71% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 215.20 192.92 174.70 144.18 140.30 135.07 144.78 30.33%
EPS 10.04 8.58 7.76 3.43 3.41 3.39 3.79 91.79%
DPS 3.09 3.00 3.00 3.00 2.91 2.90 3.00 1.99%
NAPS 1.47 1.48 1.49 1.00 1.46 1.41 1.40 3.31%
Adjusted Per Share Value based on latest NOSH - 42,349
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 43.10 40.20 36.08 29.79 28.77 27.81 28.37 32.25%
EPS 2.01 1.79 1.60 0.71 0.70 0.70 0.74 95.03%
DPS 0.62 0.62 0.62 0.62 0.60 0.60 0.60 2.21%
NAPS 0.2944 0.3084 0.3077 0.2066 0.2994 0.2903 0.2743 4.84%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.30 1.15 1.34 1.30 2.27 2.08 1.95 -
P/RPS 0.60 0.60 0.77 0.90 1.62 1.54 1.35 -41.84%
P/EPS 12.95 13.40 17.26 37.86 66.59 61.44 51.43 -60.22%
EY 7.72 7.46 5.79 2.64 1.50 1.63 1.94 151.75%
DY 2.38 2.61 2.24 2.31 1.28 1.39 1.54 33.77%
P/NAPS 0.88 0.78 0.90 1.30 1.55 1.48 1.39 -26.33%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.40 1.22 1.20 1.25 1.70 3.88 1.94 -
P/RPS 0.65 0.63 0.69 0.87 1.21 2.87 1.34 -38.34%
P/EPS 13.95 14.21 15.46 36.41 49.87 114.60 51.17 -58.05%
EY 7.17 7.04 6.47 2.75 2.01 0.87 1.95 138.79%
DY 2.21 2.46 2.50 2.40 1.71 0.75 1.55 26.76%
P/NAPS 0.95 0.82 0.81 1.25 1.16 2.75 1.39 -22.46%

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