[MILUX] YoY TTM Result on 28-Feb-2007 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 12.38%
YoY- 187.58%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 89,074 123,823 102,810 88,347 58,973 52,281 65,767 5.18%
PBT 3,982 9,859 4,501 5,602 2,475 4,163 3,181 3.81%
Tax -1,310 -2,216 -1,690 -1,499 -1,114 -1,346 -957 5.36%
NP 2,672 7,643 2,811 4,103 1,361 2,817 2,224 3.10%
-
NP to SH 2,560 7,587 3,087 4,121 1,433 2,817 2,224 2.37%
-
Tax Rate 32.90% 22.48% 37.55% 26.76% 45.01% 32.33% 30.08% -
Total Cost 86,402 116,180 99,999 84,244 57,612 49,464 63,543 5.25%
-
Net Worth 86,933 70,324 64,070 60,347 61,369 61,199 59,298 6.58%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - 1,269 1,273 1,270 1,223 - 1,600 -
Div Payout % - 16.74% 41.26% 30.83% 85.37% - 71.94% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 86,933 70,324 64,070 60,347 61,369 61,199 59,298 6.58%
NOSH 53,333 42,364 42,151 41,052 42,033 39,999 40,066 4.88%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 3.00% 6.17% 2.73% 4.64% 2.31% 5.39% 3.38% -
ROE 2.94% 10.79% 4.82% 6.83% 2.34% 4.60% 3.75% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 167.01 292.28 243.90 215.20 140.30 130.70 164.15 0.28%
EPS 4.80 17.91 7.32 10.04 3.41 7.04 5.55 -2.38%
DPS 0.00 3.00 3.00 3.09 2.91 0.00 4.00 -
NAPS 1.63 1.66 1.52 1.47 1.46 1.53 1.48 1.62%
Adjusted Per Share Value based on latest NOSH - 41,052
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 43.45 60.40 50.15 43.10 28.77 25.50 32.08 5.18%
EPS 1.25 3.70 1.51 2.01 0.70 1.37 1.08 2.46%
DPS 0.00 0.62 0.62 0.62 0.60 0.00 0.78 -
NAPS 0.4241 0.343 0.3125 0.2944 0.2994 0.2985 0.2893 6.57%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.52 1.10 1.18 1.30 2.27 1.03 0.93 -
P/RPS 0.91 0.38 0.48 0.60 1.62 0.79 0.57 8.10%
P/EPS 31.67 6.14 16.11 12.95 66.59 14.63 16.75 11.19%
EY 3.16 16.28 6.21 7.72 1.50 6.84 5.97 -10.05%
DY 0.00 2.73 2.54 2.38 1.28 0.00 4.30 -
P/NAPS 0.93 0.66 0.78 0.88 1.55 0.67 0.63 6.70%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 28/04/10 23/04/09 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 -
Price 1.49 1.15 1.31 1.40 1.70 2.19 0.88 -
P/RPS 0.89 0.39 0.54 0.65 1.21 1.68 0.54 8.67%
P/EPS 31.04 6.42 17.89 13.95 49.87 31.10 15.85 11.84%
EY 3.22 15.57 5.59 7.17 2.01 3.22 6.31 -10.60%
DY 0.00 2.61 2.29 2.21 1.71 0.00 4.55 -
P/NAPS 0.91 0.69 0.86 0.95 1.16 1.43 0.59 7.48%

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