[MILUX] YoY TTM Result on 28-Feb-2002 [#2]

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
TTM Result
Revenue	52,281	65,767	46,559	43,773	57,233	41,807	4.57%
YoY %	-20.51%	41.26%	6.36%	-23.52%	36.90%	-	-
Horiz. %	125.05%	157.31%	111.37%	104.70%	136.90%	100.00%	-
PBT	4,163	3,181	3,291	2,331	5,840	5,798	-6.40%
YoY %	30.87%	-3.34%	41.18%	-60.09%	0.72%	-	-
Horiz. %	71.80%	54.86%	56.76%	40.20%	100.72%	100.00%	-
Tax	-1,346	-957	-1,592	-667	-1,709	-1,037	5.35%
YoY %	-40.65%	39.89%	-138.68%	60.97%	-64.80%	-	-
Horiz. %	129.80%	92.29%	153.52%	64.32%	164.80%	100.00%	-
NP	2,817	2,224	1,699	1,664	4,131	4,761	-9.95%
YoY %	26.66%	30.90%	2.10%	-59.72%	-13.23%	-	-
Horiz. %	59.17%	46.71%	35.69%	34.95%	86.77%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	2,817	2,224	1,699	1,664	4,131	4,761	-9.95%
YoY %	26.66%	30.90%	2.10%	-59.72%	-13.23%	-	-
Horiz. %	59.17%	46.71%	35.69%	34.95%	86.77%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	32.33%	30.08%	48.37%	28.61%	29.26%	17.89%	-
YoY %	7.48%	-37.81%	69.07%	-2.22%	63.56%	-	-
Horiz. %	180.72%	168.14%	270.37%	159.92%	163.56%	100.00%	-
Total Cost	49,464	63,543	44,860	42,109	53,102	37,046	5.94%
YoY %	-22.16%	41.65%	6.53%	-20.70%	43.34%	-	-
Horiz. %	133.52%	171.52%	121.09%	113.67%	143.34%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	61,199	59,298	58,686	55,442	19,999	47,762	5.08%
YoY %	3.21%	1.04%	5.85%	177.22%	-58.13%	-	-
Horiz. %	128.13%	124.15%	122.87%	116.08%	41.87%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Dividend
Div	-	1,600	1,145	1,123	1,218	1,005	-
YoY %	-	39.74%	1.96%	-7.80%	21.19%	-	-
Horiz. %	-	159.20%	113.93%	111.74%	121.19%	100.00%	-
Div Payout %	-	71.94%	67.42%	67.52%	29.50%	21.12%	-
YoY %	-	6.70%	-0.15%	128.88%	39.68%	-	-
Horiz. %	-	340.62%	319.22%	319.70%	139.68%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Equity
Net Worth	61,199	59,298	58,686	55,442	19,999	47,762	5.08%
YoY %	3.21%	1.04%	5.85%	177.22%	-58.13%	-	-
Horiz. %	128.13%	124.15%	122.87%	116.08%	41.87%	100.00%	-
NOSH	39,999	40,066	40,196	37,461	19,999	19,984	14.87%
YoY %	-0.17%	-0.32%	7.30%	87.31%	0.08%	-	-
Horiz. %	200.16%	200.49%	201.14%	187.45%	100.08%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Ratio Analysis
NP Margin	5.39%	3.38%	3.65%	3.80%	7.22%	11.39%	-
YoY %	59.47%	-7.40%	-3.95%	-47.37%	-36.61%	-	-
Horiz. %	47.32%	29.68%	32.05%	33.36%	63.39%	100.00%	-
ROE	4.60%	3.75%	2.90%	3.00%	20.66%	9.97%	-
YoY %	22.67%	29.31%	-3.33%	-85.48%	107.22%	-	-
Horiz. %	46.14%	37.61%	29.09%	30.09%	207.22%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Per Share
RPS	130.70	164.15	115.83	116.85	286.17	209.20	-8.97%
YoY %	-20.38%	41.72%	-0.87%	-59.17%	36.79%	-	-
Horiz. %	62.48%	78.47%	55.37%	55.86%	136.79%	100.00%	-
EPS	7.04	5.55	4.23	4.44	20.66	23.82	-21.62%
YoY %	26.85%	31.21%	-4.73%	-78.51%	-13.27%	-	-
Horiz. %	29.55%	23.30%	17.76%	18.64%	86.73%	100.00%	-
DPS	0.00	4.00	2.85	3.00	6.00	5.03	-
YoY %	0.00%	40.35%	-5.00%	-50.00%	19.28%	-	-
Horiz. %	0.00%	79.52%	56.66%	59.64%	119.28%	100.00%	-
NAPS	1.53	1.48	1.46	1.48	1.00	2.39	-8.52%
YoY %	3.38%	1.37%	-1.35%	48.00%	-58.16%	-	-
Horiz. %	64.02%	61.92%	61.09%	61.92%	41.84%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Adjusted Per Share Value based on latest NOSH - 37,461
RPS	25.50	32.08	22.71	21.35	27.92	20.39	4.57%
YoY %	-20.51%	41.26%	6.37%	-23.53%	36.93%	-	-
Horiz. %	125.06%	157.33%	111.38%	104.71%	136.93%	100.00%	-
EPS	1.37	1.08	0.83	0.81	2.02	2.32	-9.99%
YoY %	26.85%	30.12%	2.47%	-59.90%	-12.93%	-	-
Horiz. %	59.05%	46.55%	35.78%	34.91%	87.07%	100.00%	-
DPS	0.00	0.78	0.56	0.55	0.59	0.49	-
YoY %	0.00%	39.29%	1.82%	-6.78%	20.41%	-	-
Horiz. %	0.00%	159.18%	114.29%	112.24%	120.41%	100.00%	-
NAPS	0.2985	0.2893	0.2863	0.2705	0.0976	0.233	5.07%
YoY %	3.18%	1.05%	5.84%	177.15%	-58.11%	-	-
Horiz. %	128.11%	124.16%	122.88%	116.09%	41.89%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/05	27/02/04	28/02/03	28/02/02	28/02/01	29/02/00	-
Price	1.03	0.93	0.83	1.19	1.25	6.35	-
P/RPS	0.79	0.57	0.72	1.02	0.44	3.04	-23.61%
YoY %	38.60%	-20.83%	-29.41%	131.82%	-85.53%	-	-
Horiz. %	25.99%	18.75%	23.68%	33.55%	14.47%	100.00%	-
P/EPS	14.63	16.75	19.64	26.79	6.05	26.65	-11.29%
YoY %	-12.66%	-14.71%	-26.69%	342.81%	-77.30%	-	-
Horiz. %	54.90%	62.85%	73.70%	100.53%	22.70%	100.00%	-
EY	6.84	5.97	5.09	3.73	16.52	3.75	12.76%
YoY %	14.57%	17.29%	36.46%	-77.42%	340.53%	-	-
Horiz. %	182.40%	159.20%	135.73%	99.47%	440.53%	100.00%	-
DY	0.00	4.30	3.43	2.52	4.80	0.79	-
YoY %	0.00%	25.36%	36.11%	-47.50%	507.59%	-	-
Horiz. %	0.00%	544.30%	434.18%	318.99%	607.59%	100.00%	-
P/NAPS	0.67	0.63	0.57	0.80	1.25	2.66	-24.08%
YoY %	6.35%	10.53%	-28.75%	-36.00%	-53.01%	-	-
Horiz. %	25.19%	23.68%	21.43%	30.08%	46.99%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Announcement Date
Date	25/04/05	29/04/04	25/04/03	29/04/02	27/04/01	-	-
Price	2.19	0.88	0.79	1.25	1.07	0.00	-
P/RPS	1.68	0.54	0.68	1.07	0.37	0.00	-
YoY %	211.11%	-20.59%	-36.45%	189.19%	0.00%	-	-
Horiz. %	454.05%	145.95%	183.78%	289.19%	100.00%	-	-
P/EPS	31.10	15.85	18.69	28.14	5.18	0.00	-
YoY %	96.21%	-15.20%	-33.58%	443.24%	0.00%	-	-
Horiz. %	600.39%	305.98%	360.81%	543.24%	100.00%	-	-
EY	3.22	6.31	5.35	3.55	19.30	0.00	-
YoY %	-48.97%	17.94%	50.70%	-81.61%	0.00%	-	-
Horiz. %	16.68%	32.69%	27.72%	18.39%	100.00%	-	-
DY	0.00	4.55	3.61	2.40	5.61	0.00	-
YoY %	0.00%	26.04%	50.42%	-57.22%	0.00%	-	-
Horiz. %	0.00%	81.11%	64.35%	42.78%	100.00%	-	-
P/NAPS	1.43	0.59	0.54	0.84	1.07	0.00	-
YoY %	142.37%	9.26%	-35.71%	-21.50%	0.00%	-	-
Horiz. %	133.64%	55.14%	50.47%	78.50%	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