[MILUX] YoY TTM Result on 28-Feb-2006 [#2]

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
TTM Result
Revenue	123,823	102,810	88,347	58,973	52,281	65,767	46,559	17.68%
YoY %	20.44%	16.37%	49.81%	12.80%	-20.51%	41.26%	-	-
Horiz. %	265.95%	220.82%	189.75%	126.66%	112.29%	141.26%	100.00%	-
PBT	9,859	4,501	5,602	2,475	4,163	3,181	3,291	20.04%
YoY %	119.04%	-19.65%	126.34%	-40.55%	30.87%	-3.34%	-	-
Horiz. %	299.57%	136.77%	170.22%	75.21%	126.50%	96.66%	100.00%	-
Tax	-2,216	-1,690	-1,499	-1,114	-1,346	-957	-1,592	5.66%
YoY %	-31.12%	-12.74%	-34.56%	17.24%	-40.65%	39.89%	-	-
Horiz. %	139.20%	106.16%	94.16%	69.97%	84.55%	60.11%	100.00%	-
NP	7,643	2,811	4,103	1,361	2,817	2,224	1,699	28.45%
YoY %	171.90%	-31.49%	201.47%	-51.69%	26.66%	30.90%	-	-
Horiz. %	449.85%	165.45%	241.49%	80.11%	165.80%	130.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,587	3,087	4,121	1,433	2,817	2,224	1,699	28.29%
YoY %	145.77%	-25.09%	187.58%	-49.13%	26.66%	30.90%	-	-
Horiz. %	446.56%	181.70%	242.55%	84.34%	165.80%	130.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.48%	37.55%	26.76%	45.01%	32.33%	30.08%	48.37%	-
YoY %	-40.13%	40.32%	-40.55%	39.22%	7.48%	-37.81%	-	-
Horiz. %	46.48%	77.63%	55.32%	93.05%	66.84%	62.19%	100.00%	-
Total Cost	116,180	99,999	84,244	57,612	49,464	63,543	44,860	17.16%
YoY %	16.18%	18.70%	46.23%	16.47%	-22.16%	41.65%	-	-
Horiz. %	258.98%	222.91%	187.79%	128.43%	110.26%	141.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,324	64,070	60,347	61,369	61,199	59,298	58,686	3.05%
YoY %	9.76%	6.17%	-1.67%	0.28%	3.21%	1.04%	-	-
Horiz. %	119.83%	109.17%	102.83%	104.57%	104.28%	101.04%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Dividend
Div	1,269	1,273	1,270	1,223	-	1,600	1,145	1.72%
YoY %	-0.31%	0.24%	3.84%	0.00%	-	39.74%	-	-
Horiz. %	110.83%	111.18%	110.92%	106.81%	-	139.74%	100.00%	-
Div Payout %	16.74%	41.26%	30.83%	85.37%	-	71.94%	67.42%	-
YoY %	-59.43%	33.83%	-63.89%	0.00%	-	6.70%	-	-
Horiz. %	24.83%	61.20%	45.73%	126.62%	-	106.70%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Equity
Net Worth	70,324	64,070	60,347	61,369	61,199	59,298	58,686	3.05%
YoY %	9.76%	6.17%	-1.67%	0.28%	3.21%	1.04%	-	-
Horiz. %	119.83%	109.17%	102.83%	104.57%	104.28%	101.04%	100.00%	-
NOSH	42,364	42,151	41,052	42,033	39,999	40,066	40,196	0.87%
YoY %	0.51%	2.68%	-2.33%	5.09%	-0.17%	-0.32%	-	-
Horiz. %	105.39%	104.86%	102.13%	104.57%	99.51%	99.68%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Ratio Analysis
NP Margin	6.17%	2.73%	4.64%	2.31%	5.39%	3.38%	3.65%	-
YoY %	126.01%	-41.16%	100.87%	-57.14%	59.47%	-7.40%	-	-
Horiz. %	169.04%	74.79%	127.12%	63.29%	147.67%	92.60%	100.00%	-
ROE	10.79%	4.82%	6.83%	2.34%	4.60%	3.75%	2.90%	-
YoY %	123.86%	-29.43%	191.88%	-49.13%	22.67%	29.31%	-	-
Horiz. %	372.07%	166.21%	235.52%	80.69%	158.62%	129.31%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Per Share
RPS	292.28	243.90	215.20	140.30	130.70	164.15	115.83	16.66%
YoY %	19.84%	13.34%	53.39%	7.35%	-20.38%	41.72%	-	-
Horiz. %	252.34%	210.57%	185.79%	121.13%	112.84%	141.72%	100.00%	-
EPS	17.91	7.32	10.04	3.41	7.04	5.55	4.23	27.16%
YoY %	144.67%	-27.09%	194.43%	-51.56%	26.85%	31.21%	-	-
Horiz. %	423.40%	173.05%	237.35%	80.61%	166.43%	131.21%	100.00%	-
DPS	3.00	3.00	3.09	2.91	0.00	4.00	2.85	0.85%
YoY %	0.00%	-2.91%	6.19%	0.00%	0.00%	40.35%	-	-
Horiz. %	105.26%	105.26%	108.42%	102.11%	0.00%	140.35%	100.00%	-
NAPS	1.66	1.52	1.47	1.46	1.53	1.48	1.46	2.16%
YoY %	9.21%	3.40%	0.68%	-4.58%	3.38%	1.37%	-	-
Horiz. %	113.70%	104.11%	100.68%	100.00%	104.79%	101.37%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 42,033
RPS	52.68	43.74	37.59	25.09	22.24	27.98	19.81	17.68%
YoY %	20.44%	16.36%	49.82%	12.81%	-20.51%	41.24%	-	-
Horiz. %	265.93%	220.80%	189.75%	126.65%	112.27%	141.24%	100.00%	-
EPS	3.23	1.31	1.75	0.61	1.20	0.95	0.72	28.39%
YoY %	146.56%	-25.14%	186.89%	-49.17%	26.32%	31.94%	-	-
Horiz. %	448.61%	181.94%	243.06%	84.72%	166.67%	131.94%	100.00%	-
DPS	0.54	0.54	0.54	0.52	0.00	0.68	0.49	1.63%
YoY %	0.00%	0.00%	3.85%	0.00%	0.00%	38.78%	-	-
Horiz. %	110.20%	110.20%	110.20%	106.12%	0.00%	138.78%	100.00%	-
NAPS	0.2992	0.2726	0.2567	0.2611	0.2604	0.2523	0.2497	3.05%
YoY %	9.76%	6.19%	-1.69%	0.27%	3.21%	1.04%	-	-
Horiz. %	119.82%	109.17%	102.80%	104.57%	104.29%	101.04%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	28/02/03	-
Price	1.10	1.18	1.30	2.27	1.03	0.93	0.83	-
P/RPS	0.38	0.48	0.60	1.62	0.79	0.57	0.72	-10.09%
YoY %	-20.83%	-20.00%	-62.96%	105.06%	38.60%	-20.83%	-	-
Horiz. %	52.78%	66.67%	83.33%	225.00%	109.72%	79.17%	100.00%	-
P/EPS	6.14	16.11	12.95	66.59	14.63	16.75	19.64	-17.60%
YoY %	-61.89%	24.40%	-80.55%	355.16%	-12.66%	-14.71%	-	-
Horiz. %	31.26%	82.03%	65.94%	339.05%	74.49%	85.29%	100.00%	-
EY	16.28	6.21	7.72	1.50	6.84	5.97	5.09	21.36%
YoY %	162.16%	-19.56%	414.67%	-78.07%	14.57%	17.29%	-	-
Horiz. %	319.84%	122.00%	151.67%	29.47%	134.38%	117.29%	100.00%	-
DY	2.73	2.54	2.38	1.28	0.00	4.30	3.43	-3.72%
YoY %	7.48%	6.72%	85.94%	0.00%	0.00%	25.36%	-	-
Horiz. %	79.59%	74.05%	69.39%	37.32%	0.00%	125.36%	100.00%	-
P/NAPS	0.66	0.78	0.88	1.55	0.67	0.63	0.57	2.47%
YoY %	-15.38%	-11.36%	-43.23%	131.34%	6.35%	10.53%	-	-
Horiz. %	115.79%	136.84%	154.39%	271.93%	117.54%	110.53%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	23/04/09	30/04/08	30/04/07	28/04/06	25/04/05	29/04/04	25/04/03	-
Price	1.15	1.31	1.40	1.70	2.19	0.88	0.79	-
P/RPS	0.39	0.54	0.65	1.21	1.68	0.54	0.68	-8.84%
YoY %	-27.78%	-16.92%	-46.28%	-27.98%	211.11%	-20.59%	-	-
Horiz. %	57.35%	79.41%	95.59%	177.94%	247.06%	79.41%	100.00%	-
P/EPS	6.42	17.89	13.95	49.87	31.10	15.85	18.69	-16.30%
YoY %	-64.11%	28.24%	-72.03%	60.35%	96.21%	-15.20%	-	-
Horiz. %	34.35%	95.72%	74.64%	266.83%	166.40%	84.80%	100.00%	-
EY	15.57	5.59	7.17	2.01	3.22	6.31	5.35	19.46%
YoY %	178.53%	-22.04%	256.72%	-37.58%	-48.97%	17.94%	-	-
Horiz. %	291.03%	104.49%	134.02%	37.57%	60.19%	117.94%	100.00%	-
DY	2.61	2.29	2.21	1.71	0.00	4.55	3.61	-5.25%
YoY %	13.97%	3.62%	29.24%	0.00%	0.00%	26.04%	-	-
Horiz. %	72.30%	63.43%	61.22%	47.37%	0.00%	126.04%	100.00%	-
P/NAPS	0.69	0.86	0.95	1.16	1.43	0.59	0.54	4.16%
YoY %	-19.77%	-9.47%	-18.10%	-18.88%	142.37%	9.26%	-	-
Horiz. %	127.78%	159.26%	175.93%	214.81%	264.81%	109.26%	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