[MILUX] QoQ TTM Result on 31-May-2008 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 35.73%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 123,823 116,345 118,308 111,138 102,810 96,144 87,544 26.03%
PBT 9,859 7,759 8,928 5,870 4,501 5,277 3,015 120.46%
Tax -2,216 -1,386 -1,865 -1,950 -1,690 -2,030 -1,422 34.45%
NP 7,643 6,373 7,063 3,920 2,811 3,247 1,593 184.73%
-
NP to SH 7,587 6,361 7,068 4,190 3,087 3,456 1,793 161.84%
-
Tax Rate 22.48% 17.86% 20.89% 33.22% 37.55% 38.47% 47.16% -
Total Cost 116,180 109,972 111,245 107,218 99,999 92,897 85,951 22.27%
-
Net Worth 70,324 68,595 42,331 65,652 64,070 64,034 42,408 40.14%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 1,269 1,269 1,269 - 1,273 1,273 1,273 -0.20%
Div Payout % 16.74% 19.96% 17.97% - 41.26% 36.86% 71.04% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 70,324 68,595 42,331 65,652 64,070 64,034 42,408 40.14%
NOSH 42,364 42,343 42,331 42,356 42,151 42,406 42,408 -0.06%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 6.17% 5.48% 5.97% 3.53% 2.73% 3.38% 1.82% -
ROE 10.79% 9.27% 16.70% 6.38% 4.82% 5.40% 4.23% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 292.28 274.77 279.48 262.39 243.90 226.72 206.43 26.11%
EPS 17.91 15.02 16.70 9.89 7.32 8.15 4.23 161.95%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.66 1.62 1.00 1.55 1.52 1.51 1.00 40.24%
Adjusted Per Share Value based on latest NOSH - 42,356
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 60.40 56.75 57.71 54.21 50.15 46.90 42.70 26.03%
EPS 3.70 3.10 3.45 2.04 1.51 1.69 0.87 162.72%
DPS 0.62 0.62 0.62 0.00 0.62 0.62 0.62 0.00%
NAPS 0.343 0.3346 0.2065 0.3203 0.3125 0.3124 0.2069 40.11%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 1.10 1.01 1.10 1.20 1.18 1.18 1.27 -
P/RPS 0.38 0.37 0.39 0.46 0.48 0.52 0.62 -27.86%
P/EPS 6.14 6.72 6.59 12.13 16.11 14.48 30.04 -65.33%
EY 16.28 14.87 15.18 8.24 6.21 6.91 3.33 188.33%
DY 2.73 2.97 2.73 0.00 2.54 2.55 2.37 9.89%
P/NAPS 0.66 0.62 1.10 0.77 0.78 0.78 1.27 -35.38%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 23/04/09 19/01/09 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 -
Price 1.15 1.20 0.99 1.02 1.31 1.26 1.30 -
P/RPS 0.39 0.44 0.35 0.39 0.54 0.56 0.63 -27.38%
P/EPS 6.42 7.99 5.93 10.31 17.89 15.46 30.75 -64.84%
EY 15.57 12.52 16.87 9.70 5.59 6.47 3.25 184.45%
DY 2.61 2.50 3.03 0.00 2.29 2.38 2.31 8.48%
P/NAPS 0.69 0.74 0.99 0.66 0.86 0.83 1.30 -34.47%

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