[MILUX] YoY TTM Result on 28-Feb-2009 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 19.27%
YoY- 145.77%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 71,850 86,632 89,074 123,823 102,810 88,347 58,973 3.34%
PBT 7,592 -15,661 3,982 9,859 4,501 5,602 2,475 20.51%
Tax -13,155 -331 -1,310 -2,216 -1,690 -1,499 -1,114 50.84%
NP -5,563 -15,992 2,672 7,643 2,811 4,103 1,361 -
-
NP to SH -5,563 -15,992 2,560 7,587 3,087 4,121 1,433 -
-
Tax Rate 173.27% - 32.90% 22.48% 37.55% 26.76% 45.01% -
Total Cost 77,413 102,624 86,402 116,180 99,999 84,244 57,612 5.04%
-
Net Worth 54,577 60,067 86,933 70,324 64,070 60,347 61,369 -1.93%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - 1,269 1,273 1,270 1,223 -
Div Payout % - - - 16.74% 41.26% 30.83% 85.37% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 54,577 60,067 86,933 70,324 64,070 60,347 61,369 -1.93%
NOSH 46,647 46,563 53,333 42,364 42,151 41,052 42,033 1.74%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -7.74% -18.46% 3.00% 6.17% 2.73% 4.64% 2.31% -
ROE -10.19% -26.62% 2.94% 10.79% 4.82% 6.83% 2.34% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 154.03 186.05 167.01 292.28 243.90 215.20 140.30 1.56%
EPS -11.93 -34.34 4.80 17.91 7.32 10.04 3.41 -
DPS 0.00 0.00 0.00 3.00 3.00 3.09 2.91 -
NAPS 1.17 1.29 1.63 1.66 1.52 1.47 1.46 -3.62%
Adjusted Per Share Value based on latest NOSH - 42,364
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 30.57 36.86 37.89 52.68 43.74 37.59 25.09 3.34%
EPS -2.37 -6.80 1.09 3.23 1.31 1.75 0.61 -
DPS 0.00 0.00 0.00 0.54 0.54 0.54 0.52 -
NAPS 0.2322 0.2555 0.3698 0.2992 0.2726 0.2567 0.2611 -1.93%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.38 1.26 1.52 1.10 1.18 1.30 2.27 -
P/RPS 0.90 0.68 0.91 0.38 0.48 0.60 1.62 -9.32%
P/EPS -11.57 -3.67 31.67 6.14 16.11 12.95 66.59 -
EY -8.64 -27.26 3.16 16.28 6.21 7.72 1.50 -
DY 0.00 0.00 0.00 2.73 2.54 2.38 1.28 -
P/NAPS 1.18 0.98 0.93 0.66 0.78 0.88 1.55 -4.43%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 20/04/12 28/04/11 28/04/10 23/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.25 1.28 1.49 1.15 1.31 1.40 1.70 -
P/RPS 0.81 0.69 0.89 0.39 0.54 0.65 1.21 -6.46%
P/EPS -10.48 -3.73 31.04 6.42 17.89 13.95 49.87 -
EY -9.54 -26.83 3.22 15.57 5.59 7.17 2.01 -
DY 0.00 0.00 0.00 2.61 2.29 2.21 1.71 -
P/NAPS 1.07 0.99 0.91 0.69 0.86 0.95 1.16 -1.33%

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