[MILUX] YoY TTM Result on 29-Feb-2004 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 21.93%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 88,347 58,973 52,281 65,767 46,559 43,773 57,233 7.50%
PBT 5,602 2,475 4,163 3,181 3,291 2,331 5,840 -0.69%
Tax -1,499 -1,114 -1,346 -957 -1,592 -667 -1,709 -2.16%
NP 4,103 1,361 2,817 2,224 1,699 1,664 4,131 -0.11%
-
NP to SH 4,121 1,433 2,817 2,224 1,699 1,664 4,131 -0.04%
-
Tax Rate 26.76% 45.01% 32.33% 30.08% 48.37% 28.61% 29.26% -
Total Cost 84,244 57,612 49,464 63,543 44,860 42,109 53,102 7.99%
-
Net Worth 60,347 61,369 61,199 59,298 58,686 55,442 19,999 20.20%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 1,270 1,223 - 1,600 1,145 1,123 1,218 0.69%
Div Payout % 30.83% 85.37% - 71.94% 67.42% 67.52% 29.50% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 60,347 61,369 61,199 59,298 58,686 55,442 19,999 20.20%
NOSH 41,052 42,033 39,999 40,066 40,196 37,461 19,999 12.72%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.64% 2.31% 5.39% 3.38% 3.65% 3.80% 7.22% -
ROE 6.83% 2.34% 4.60% 3.75% 2.90% 3.00% 20.66% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 215.20 140.30 130.70 164.15 115.83 116.85 286.17 -4.63%
EPS 10.04 3.41 7.04 5.55 4.23 4.44 20.66 -11.32%
DPS 3.09 2.91 0.00 4.00 2.85 3.00 6.00 -10.46%
NAPS 1.47 1.46 1.53 1.48 1.46 1.48 1.00 6.62%
Adjusted Per Share Value based on latest NOSH - 40,066
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 43.10 28.77 25.50 32.08 22.71 21.35 27.92 7.50%
EPS 2.01 0.70 1.37 1.08 0.83 0.81 2.02 -0.08%
DPS 0.62 0.60 0.00 0.78 0.56 0.55 0.59 0.82%
NAPS 0.2944 0.2994 0.2985 0.2893 0.2863 0.2705 0.0976 20.19%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.30 2.27 1.03 0.93 0.83 1.19 1.25 -
P/RPS 0.60 1.62 0.79 0.57 0.72 1.02 0.44 5.30%
P/EPS 12.95 66.59 14.63 16.75 19.64 26.79 6.05 13.51%
EY 7.72 1.50 6.84 5.97 5.09 3.73 16.52 -11.90%
DY 2.38 1.28 0.00 4.30 3.43 2.52 4.80 -11.02%
P/NAPS 0.88 1.55 0.67 0.63 0.57 0.80 1.25 -5.67%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 29/04/02 27/04/01 -
Price 1.40 1.70 2.19 0.88 0.79 1.25 1.07 -
P/RPS 0.65 1.21 1.68 0.54 0.68 1.07 0.37 9.84%
P/EPS 13.95 49.87 31.10 15.85 18.69 28.14 5.18 17.94%
EY 7.17 2.01 3.22 6.31 5.35 3.55 19.30 -15.20%
DY 2.21 1.71 0.00 4.55 3.61 2.40 5.61 -14.37%
P/NAPS 0.95 1.16 1.43 0.59 0.54 0.84 1.07 -1.96%

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