[MILUX] YoY Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 85.3%
YoY- 99.41%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 111,393 118,308 87,544 72,431 58,158 61,375 51,284 13.78%
PBT 6,691 8,928 3,015 4,402 2,926 4,852 2,660 16.60%
Tax -1,935 -1,865 -1,422 -1,435 -1,403 -1,456 -1,055 10.62%
NP 4,756 7,063 1,593 2,967 1,523 3,396 1,605 19.82%
-
NP to SH 4,813 7,068 1,793 3,037 1,523 3,396 1,605 20.06%
-
Tax Rate 28.92% 20.89% 47.16% 32.60% 47.95% 30.01% 39.66% -
Total Cost 106,637 111,245 85,951 69,464 56,635 57,979 49,679 13.56%
-
Net Worth 70,319 67,814 61,894 61,901 57,010 58,816 57,635 3.36%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - 1,271 1,271 2,543 16 16 1,600 -
Div Payout % - 17.99% 70.93% 83.76% 1.07% 0.47% 99.75% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 70,319 67,814 61,894 61,901 57,010 58,816 57,635 3.36%
NOSH 42,361 42,384 42,393 42,398 40,721 40,011 40,024 0.94%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 4.27% 5.97% 1.82% 4.10% 2.62% 5.53% 3.13% -
ROE 6.84% 10.42% 2.90% 4.91% 2.67% 5.77% 2.78% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 262.96 279.13 206.50 170.83 142.82 153.39 128.13 12.71%
EPS 11.36 16.68 4.23 7.17 3.74 8.48 4.01 18.93%
DPS 0.00 3.00 3.00 6.00 0.04 0.04 4.00 -
NAPS 1.66 1.60 1.46 1.46 1.40 1.47 1.44 2.39%
Adjusted Per Share Value based on latest NOSH - 42,334
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 54.34 57.71 42.70 35.33 28.37 29.94 25.02 13.78%
EPS 2.35 3.45 0.87 1.48 0.74 1.66 0.78 20.15%
DPS 0.00 0.62 0.62 1.24 0.01 0.01 0.78 -
NAPS 0.343 0.3308 0.3019 0.302 0.2781 0.2869 0.2812 3.36%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 1.26 1.10 1.27 1.34 1.95 1.00 0.98 -
P/RPS 0.48 0.39 0.61 0.78 1.37 0.65 0.76 -7.36%
P/EPS 11.09 6.60 30.03 18.71 52.14 11.78 24.44 -12.32%
EY 9.02 15.16 3.33 5.35 1.92 8.49 4.09 14.07%
DY 0.00 2.73 2.36 4.48 0.02 0.04 4.08 -
P/NAPS 0.76 0.69 0.87 0.92 1.39 0.68 0.68 1.86%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 29/10/08 30/10/07 31/10/06 31/10/05 28/10/04 28/10/03 -
Price 1.40 0.99 1.30 1.20 1.94 0.81 0.88 -
P/RPS 0.53 0.35 0.63 0.70 1.36 0.53 0.69 -4.29%
P/EPS 12.32 5.94 30.74 16.75 51.87 9.54 21.95 -9.16%
EY 8.12 16.84 3.25 5.97 1.93 10.48 4.56 10.08%
DY 0.00 3.03 2.31 5.00 0.02 0.05 4.55 -
P/NAPS 0.84 0.62 0.89 0.82 1.39 0.55 0.61 5.47%

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