[MILUX] YoY Annualized Quarter Result on 30-Nov-2006 [#1]

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	82,884	116,940	124,792	90,392	56,556	61,148	94,748	-2.20%
YoY %	-29.12%	-6.29%	38.06%	59.83%	-7.51%	-35.46%	-	-
Horiz. %	87.48%	123.42%	131.71%	95.40%	59.69%	64.54%	100.00%	-
PBT	5,972	9,940	14,616	5,568	3,824	4,488	6,056	-0.23%
YoY %	-39.92%	-31.99%	162.50%	45.61%	-14.80%	-25.89%	-	-
Horiz. %	98.61%	164.13%	241.35%	91.94%	63.14%	74.11%	100.00%	-
Tax	-1,408	-1,844	-3,760	-1,328	-1,232	-1,360	-2,312	-7.92%
YoY %	23.64%	50.96%	-183.13%	-7.79%	9.41%	41.18%	-	-
Horiz. %	60.90%	79.76%	162.63%	57.44%	53.29%	58.82%	100.00%	-
NP	4,564	8,096	10,856	4,240	2,592	3,128	3,744	3.35%
YoY %	-43.63%	-25.42%	156.04%	63.58%	-17.14%	-16.45%	-	-
Horiz. %	121.90%	216.24%	289.96%	113.25%	69.23%	83.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,344	8,096	10,924	4,272	2,752	3,128	3,744	2.50%
YoY %	-46.34%	-25.89%	155.71%	55.23%	-12.02%	-16.45%	-	-
Horiz. %	116.03%	216.24%	291.77%	114.10%	73.50%	83.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	18.55%	25.73%	23.85%	32.22%	30.30%	38.18%	-
YoY %	27.12%	-27.91%	7.88%	-25.98%	6.34%	-20.64%	-	-
Horiz. %	61.76%	48.59%	67.39%	62.47%	84.39%	79.36%	100.00%	-
Total Cost	78,320	108,844	113,936	86,152	53,964	58,020	91,004	-2.46%
YoY %	-28.04%	-4.47%	32.25%	59.65%	-6.99%	-36.24%	-	-
Horiz. %	86.06%	119.60%	125.20%	94.67%	59.30%	63.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,973	68,595	64,034	63,225	59,514	60,955	58,800	4.35%
YoY %	10.76%	7.12%	1.28%	6.24%	-2.36%	3.66%	-	-
Horiz. %	129.21%	116.66%	108.90%	107.53%	101.21%	103.66%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	75,973	68,595	64,034	63,225	59,514	60,955	58,800	4.35%
YoY %	10.76%	7.12%	1.28%	6.24%	-2.36%	3.66%	-	-
Horiz. %	129.21%	116.66%	108.90%	107.53%	101.21%	103.66%	100.00%	-
NOSH	46,609	42,343	42,406	42,720	42,208	40,102	40,000	2.57%
YoY %	10.07%	-0.15%	-0.74%	1.21%	5.25%	0.26%	-	-
Horiz. %	116.52%	105.86%	106.01%	106.80%	105.52%	100.26%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	5.51%	6.92%	8.70%	4.69%	4.58%	5.12%	3.95%	-
YoY %	-20.38%	-20.46%	85.50%	2.40%	-10.55%	29.62%	-	-
Horiz. %	139.49%	175.19%	220.25%	118.73%	115.95%	129.62%	100.00%	-
ROE	5.72%	11.80%	17.06%	6.76%	4.62%	5.13%	6.37%	-
YoY %	-51.53%	-30.83%	152.37%	46.32%	-9.94%	-19.47%	-	-
Horiz. %	89.80%	185.24%	267.82%	106.12%	72.53%	80.53%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	177.83	276.17	294.27	211.59	133.99	152.48	236.87	-4.66%
YoY %	-35.61%	-6.15%	39.08%	57.91%	-12.13%	-35.63%	-	-
Horiz. %	75.07%	116.59%	124.23%	89.33%	56.57%	64.37%	100.00%	-
EPS	9.32	19.12	25.76	10.00	6.52	7.80	9.36	-0.07%
YoY %	-51.26%	-25.78%	157.60%	53.37%	-16.41%	-16.67%	-	-
Horiz. %	99.57%	204.27%	275.21%	106.84%	69.66%	83.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.63	1.62	1.51	1.48	1.41	1.52	1.47	1.73%
YoY %	0.62%	7.28%	2.03%	4.96%	-7.24%	3.40%	-	-
Horiz. %	110.88%	110.20%	102.72%	100.68%	95.92%	103.40%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 42,720
RPS	40.43	57.04	60.87	44.09	27.59	29.83	46.22	-2.20%
YoY %	-29.12%	-6.29%	38.06%	59.80%	-7.51%	-35.46%	-	-
Horiz. %	87.47%	123.41%	131.70%	95.39%	59.69%	64.54%	100.00%	-
EPS	2.12	3.95	5.33	2.08	1.34	1.53	1.83	2.47%
YoY %	-46.33%	-25.89%	156.25%	55.22%	-12.42%	-16.39%	-	-
Horiz. %	115.85%	215.85%	291.26%	113.66%	73.22%	83.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3706	0.3346	0.3124	0.3084	0.2903	0.2973	0.2868	4.36%
YoY %	10.76%	7.11%	1.30%	6.23%	-2.35%	3.66%	-	-
Horiz. %	129.22%	116.67%	108.93%	107.53%	101.22%	103.66%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	1.59	1.01	1.18	1.15	2.08	0.95	0.90	-
P/RPS	0.89	0.37	0.40	0.54	1.55	0.62	0.38	15.22%
YoY %	140.54%	-7.50%	-25.93%	-65.16%	150.00%	63.16%	-	-
Horiz. %	234.21%	97.37%	105.26%	142.11%	407.89%	163.16%	100.00%	-
P/EPS	17.06	5.28	4.58	11.50	31.90	12.18	9.62	10.00%
YoY %	223.11%	15.28%	-60.17%	-63.95%	161.90%	26.61%	-	-
Horiz. %	177.34%	54.89%	47.61%	119.54%	331.60%	126.61%	100.00%	-
EY	5.86	18.93	21.83	8.70	3.13	8.21	10.40	-9.11%
YoY %	-69.04%	-13.28%	150.92%	177.96%	-61.88%	-21.06%	-	-
Horiz. %	56.35%	182.02%	209.90%	83.65%	30.10%	78.94%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.98	0.62	0.78	0.78	1.48	0.63	0.61	8.21%
YoY %	58.06%	-20.51%	0.00%	-47.30%	134.92%	3.28%	-	-
Horiz. %	160.66%	101.64%	127.87%	127.87%	242.62%	103.28%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	19/01/09	31/01/08	26/01/07	27/01/06	27/01/05	29/01/04	-
Price	1.64	1.20	1.26	1.22	3.88	0.90	0.91	-
P/RPS	0.92	0.43	0.43	0.58	2.90	0.59	0.38	15.86%
YoY %	113.95%	0.00%	-25.86%	-80.00%	391.53%	55.26%	-	-
Horiz. %	242.11%	113.16%	113.16%	152.63%	763.16%	155.26%	100.00%	-
P/EPS	17.60	6.28	4.89	12.20	59.51	11.54	9.72	10.39%
YoY %	180.25%	28.43%	-59.92%	-79.50%	415.68%	18.72%	-	-
Horiz. %	181.07%	64.61%	50.31%	125.51%	612.24%	118.72%	100.00%	-
EY	5.68	15.93	20.44	8.20	1.68	8.67	10.29	-9.42%
YoY %	-64.34%	-22.06%	149.27%	388.10%	-80.62%	-15.74%	-	-
Horiz. %	55.20%	154.81%	198.64%	79.69%	16.33%	84.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.01	0.74	0.83	0.82	2.75	0.59	0.62	8.46%
YoY %	36.49%	-10.84%	1.22%	-70.18%	366.10%	-4.84%	-	-
Horiz. %	162.90%	119.35%	133.87%	132.26%	443.55%	95.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos