[MILUX] YoY Cumulative Quarter Result on 31-Aug-2003 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -8.02%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Revenue 72,431 58,158 61,375 51,284 44,367 53,580 56,611 4.18%
PBT 4,402 2,926 4,852 2,660 2,500 5,311 5,858 -4.64%
Tax -1,435 -1,403 -1,456 -1,055 -830 -1,453 -1,560 -1.38%
NP 2,967 1,523 3,396 1,605 1,670 3,858 4,298 -5.98%
-
NP to SH 3,037 1,523 3,396 1,605 1,670 3,858 4,298 -5.61%
-
Tax Rate 32.60% 47.95% 30.01% 39.66% 33.20% 27.36% 26.63% -
Total Cost 69,464 56,635 57,979 49,679 42,697 49,722 52,313 4.83%
-
Net Worth 61,901 57,010 58,816 57,635 54,040 53,832 27,421 14.52%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Div 2,543 16 16 1,600 - - - -
Div Payout % 83.76% 1.07% 0.47% 99.75% - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Net Worth 61,901 57,010 58,816 57,635 54,040 53,832 27,421 14.52%
NOSH 42,398 40,721 40,011 40,024 37,528 37,383 20,311 13.03%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
NP Margin 4.10% 2.62% 5.53% 3.13% 3.76% 7.20% 7.59% -
ROE 4.91% 2.67% 5.77% 2.78% 3.09% 7.17% 15.67% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
RPS 170.83 142.82 153.39 128.13 118.22 143.32 278.71 -7.82%
EPS 7.17 3.74 8.48 4.01 4.45 10.32 21.16 -16.48%
DPS 6.00 0.04 0.04 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.47 1.44 1.44 1.44 1.35 1.31%
Adjusted Per Share Value based on latest NOSH - 40,000
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
RPS 35.33 28.37 29.94 25.02 21.64 26.14 27.62 4.18%
EPS 1.48 0.74 1.66 0.78 0.81 1.88 2.10 -5.65%
DPS 1.24 0.01 0.01 0.78 0.00 0.00 0.00 -
NAPS 0.302 0.2781 0.2869 0.2812 0.2636 0.2626 0.1338 14.51%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.34 1.95 1.00 0.98 1.10 1.37 2.30 -
P/RPS 0.78 1.37 0.65 0.76 0.93 0.96 0.83 -1.02%
P/EPS 18.71 52.14 11.78 24.44 24.72 13.28 10.87 9.46%
EY 5.35 1.92 8.49 4.09 4.05 7.53 9.20 -8.63%
DY 4.48 0.02 0.04 4.08 0.00 0.00 0.00 -
P/NAPS 0.92 1.39 0.68 0.68 0.76 0.95 1.70 -9.71%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 30/08/00 CAGR
Date 31/10/06 31/10/05 28/10/04 28/10/03 31/10/02 30/11/01 19/12/00 -
Price 1.20 1.94 0.81 0.88 0.85 1.20 1.30 -
P/RPS 0.70 1.36 0.53 0.69 0.72 0.84 0.47 6.85%
P/EPS 16.75 51.87 9.54 21.95 19.10 11.63 6.14 18.18%
EY 5.97 1.93 10.48 4.56 5.24 8.60 16.28 -15.38%
DY 5.00 0.02 0.05 4.55 0.00 0.00 0.00 -
P/NAPS 0.82 1.39 0.55 0.61 0.59 0.83 0.96 -2.59%

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