[MILUX] YoY Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 72.82%
YoY- 111.59%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 87,544 72,431 58,158 61,375 51,284 44,367 53,580 8.52%
PBT 3,015 4,402 2,926 4,852 2,660 2,500 5,311 -9.00%
Tax -1,422 -1,435 -1,403 -1,456 -1,055 -830 -1,453 -0.35%
NP 1,593 2,967 1,523 3,396 1,605 1,670 3,858 -13.70%
-
NP to SH 1,793 3,037 1,523 3,396 1,605 1,670 3,858 -11.98%
-
Tax Rate 47.16% 32.60% 47.95% 30.01% 39.66% 33.20% 27.36% -
Total Cost 85,951 69,464 56,635 57,979 49,679 42,697 49,722 9.54%
-
Net Worth 61,894 61,901 57,010 58,816 57,635 54,040 53,832 2.35%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 1,271 2,543 16 16 1,600 - - -
Div Payout % 70.93% 83.76% 1.07% 0.47% 99.75% - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 61,894 61,901 57,010 58,816 57,635 54,040 53,832 2.35%
NOSH 42,393 42,398 40,721 40,011 40,024 37,528 37,383 2.11%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 1.82% 4.10% 2.62% 5.53% 3.13% 3.76% 7.20% -
ROE 2.90% 4.91% 2.67% 5.77% 2.78% 3.09% 7.17% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 206.50 170.83 142.82 153.39 128.13 118.22 143.32 6.27%
EPS 4.23 7.17 3.74 8.48 4.01 4.45 10.32 -13.80%
DPS 3.00 6.00 0.04 0.04 4.00 0.00 0.00 -
NAPS 1.46 1.46 1.40 1.47 1.44 1.44 1.44 0.23%
Adjusted Per Share Value based on latest NOSH - 40,000
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 42.70 35.33 28.37 29.94 25.02 21.64 26.14 8.51%
EPS 0.87 1.48 0.74 1.66 0.78 0.81 1.88 -12.04%
DPS 0.62 1.24 0.01 0.01 0.78 0.00 0.00 -
NAPS 0.3019 0.302 0.2781 0.2869 0.2812 0.2636 0.2626 2.35%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.27 1.34 1.95 1.00 0.98 1.10 1.37 -
P/RPS 0.61 0.78 1.37 0.65 0.76 0.93 0.96 -7.27%
P/EPS 30.03 18.71 52.14 11.78 24.44 24.72 13.28 14.55%
EY 3.33 5.35 1.92 8.49 4.09 4.05 7.53 -12.70%
DY 2.36 4.48 0.02 0.04 4.08 0.00 0.00 -
P/NAPS 0.87 0.92 1.39 0.68 0.68 0.76 0.95 -1.45%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 31/10/06 31/10/05 28/10/04 28/10/03 31/10/02 30/11/01 -
Price 1.30 1.20 1.94 0.81 0.88 0.85 1.20 -
P/RPS 0.63 0.70 1.36 0.53 0.69 0.72 0.84 -4.67%
P/EPS 30.74 16.75 51.87 9.54 21.95 19.10 11.63 17.57%
EY 3.25 5.97 1.93 10.48 4.56 5.24 8.60 -14.96%
DY 2.31 5.00 0.02 0.05 4.55 0.00 0.00 -
P/NAPS 0.89 0.82 1.39 0.55 0.61 0.59 0.83 1.16%

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