[MILUX] YoY TTM Result on 29-Feb-2008 [#2]

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
TTM Result
Revenue	86,632	89,074	123,823	102,810	88,347	58,973	52,281	8.77%
YoY %	-2.74%	-28.06%	20.44%	16.37%	49.81%	12.80%	-	-
Horiz. %	165.70%	170.38%	236.84%	196.65%	168.98%	112.80%	100.00%	-
PBT	-15,661	3,982	9,859	4,501	5,602	2,475	4,163	-
YoY %	-493.29%	-59.61%	119.04%	-19.65%	126.34%	-40.55%	-	-
Horiz. %	-376.20%	95.65%	236.82%	108.12%	134.57%	59.45%	100.00%	-
Tax	-331	-1,310	-2,216	-1,690	-1,499	-1,114	-1,346	-20.83%
YoY %	74.73%	40.88%	-31.12%	-12.74%	-34.56%	17.24%	-	-
Horiz. %	24.59%	97.33%	164.64%	125.56%	111.37%	82.76%	100.00%	-
NP	-15,992	2,672	7,643	2,811	4,103	1,361	2,817	-
YoY %	-698.50%	-65.04%	171.90%	-31.49%	201.47%	-51.69%	-	-
Horiz. %	-567.70%	94.85%	271.32%	99.79%	145.65%	48.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,992	2,560	7,587	3,087	4,121	1,433	2,817	-
YoY %	-724.69%	-66.26%	145.77%	-25.09%	187.58%	-49.13%	-	-
Horiz. %	-567.70%	90.88%	269.33%	109.58%	146.29%	50.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.90%	22.48%	37.55%	26.76%	45.01%	32.33%	-
YoY %	-	46.35%	-40.13%	40.32%	-40.55%	39.22%	-	-
Horiz. %	-	101.76%	69.53%	116.15%	82.77%	139.22%	100.00%	-
Total Cost	102,624	86,402	116,180	99,999	84,244	57,612	49,464	12.92%
YoY %	18.78%	-25.63%	16.18%	18.70%	46.23%	16.47%	-	-
Horiz. %	207.47%	174.68%	234.88%	202.17%	170.31%	116.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,067	86,933	70,324	64,070	60,347	61,369	61,199	-0.31%
YoY %	-30.90%	23.62%	9.76%	6.17%	-1.67%	0.28%	-	-
Horiz. %	98.15%	142.05%	114.91%	104.69%	98.61%	100.28%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Dividend
Div	-	-	1,269	1,273	1,270	1,223	-	-
YoY %	-	-	-0.31%	0.24%	3.84%	0.00%	-	-
Horiz. %	-	-	103.76%	104.09%	103.84%	100.00%	-	-
Div Payout %	-	-	16.74%	41.26%	30.83%	85.37%	-	-
YoY %	-	-	-59.43%	33.83%	-63.89%	0.00%	-	-
Horiz. %	-	-	19.61%	48.33%	36.11%	100.00%	-	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Equity
Net Worth	60,067	86,933	70,324	64,070	60,347	61,369	61,199	-0.31%
YoY %	-30.90%	23.62%	9.76%	6.17%	-1.67%	0.28%	-	-
Horiz. %	98.15%	142.05%	114.91%	104.69%	98.61%	100.28%	100.00%	-
NOSH	46,563	53,333	42,364	42,151	41,052	42,033	39,999	2.56%
YoY %	-12.69%	25.89%	0.51%	2.68%	-2.33%	5.09%	-	-
Horiz. %	116.41%	133.34%	105.91%	105.38%	102.63%	105.09%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Ratio Analysis
NP Margin	-18.46%	3.00%	6.17%	2.73%	4.64%	2.31%	5.39%	-
YoY %	-715.33%	-51.38%	126.01%	-41.16%	100.87%	-57.14%	-	-
Horiz. %	-342.49%	55.66%	114.47%	50.65%	86.09%	42.86%	100.00%	-
ROE	-26.62%	2.94%	10.79%	4.82%	6.83%	2.34%	4.60%	-
YoY %	-1,005.44%	-72.75%	123.86%	-29.43%	191.88%	-49.13%	-	-
Horiz. %	-578.70%	63.91%	234.57%	104.78%	148.48%	50.87%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Per Share
RPS	186.05	167.01	292.28	243.90	215.20	140.30	130.70	6.05%
YoY %	11.40%	-42.86%	19.84%	13.34%	53.39%	7.35%	-	-
Horiz. %	142.35%	127.78%	223.63%	186.61%	164.65%	107.35%	100.00%	-
EPS	-34.34	4.80	17.91	7.32	10.04	3.41	7.04	-
YoY %	-815.42%	-73.20%	144.67%	-27.09%	194.43%	-51.56%	-	-
Horiz. %	-487.78%	68.18%	254.40%	103.98%	142.61%	48.44%	100.00%	-
DPS	0.00	0.00	3.00	3.00	3.09	2.91	0.00	-
YoY %	0.00%	0.00%	0.00%	-2.91%	6.19%	0.00%	-	-
Horiz. %	0.00%	0.00%	103.09%	103.09%	106.19%	100.00%	-	-
NAPS	1.29	1.63	1.66	1.52	1.47	1.46	1.53	-2.80%
YoY %	-20.86%	-1.81%	9.21%	3.40%	0.68%	-4.58%	-	-
Horiz. %	84.31%	106.54%	108.50%	99.35%	96.08%	95.42%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Adjusted Per Share Value based on latest NOSH - 42,151
RPS	36.86	37.89	52.68	43.74	37.59	25.09	22.24	8.78%
YoY %	-2.72%	-28.08%	20.44%	16.36%	49.82%	12.81%	-	-
Horiz. %	165.74%	170.37%	236.87%	196.67%	169.02%	112.81%	100.00%	-
EPS	-6.80	1.09	3.23	1.31	1.75	0.61	1.20	-
YoY %	-723.85%	-66.25%	146.56%	-25.14%	186.89%	-49.17%	-	-
Horiz. %	-566.67%	90.83%	269.17%	109.17%	145.83%	50.83%	100.00%	-
DPS	0.00	0.00	0.54	0.54	0.54	0.52	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	3.85%	0.00%	-	-
Horiz. %	0.00%	0.00%	103.85%	103.85%	103.85%	100.00%	-	-
NAPS	0.2555	0.3698	0.2992	0.2726	0.2567	0.2611	0.2604	-0.31%
YoY %	-30.91%	23.60%	9.76%	6.19%	-1.69%	0.27%	-	-
Horiz. %	98.12%	142.01%	114.90%	104.69%	98.58%	100.27%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	-
Price	1.26	1.52	1.10	1.18	1.30	2.27	1.03	-
P/RPS	0.68	0.91	0.38	0.48	0.60	1.62	0.79	-2.46%
YoY %	-25.27%	139.47%	-20.83%	-20.00%	-62.96%	105.06%	-	-
Horiz. %	86.08%	115.19%	48.10%	60.76%	75.95%	205.06%	100.00%	-
P/EPS	-3.67	31.67	6.14	16.11	12.95	66.59	14.63	-
YoY %	-111.59%	415.80%	-61.89%	24.40%	-80.55%	355.16%	-	-
Horiz. %	-25.09%	216.47%	41.97%	110.12%	88.52%	455.16%	100.00%	-
EY	-27.26	3.16	16.28	6.21	7.72	1.50	6.84	-
YoY %	-962.66%	-80.59%	162.16%	-19.56%	414.67%	-78.07%	-	-
Horiz. %	-398.54%	46.20%	238.01%	90.79%	112.87%	21.93%	100.00%	-
DY	0.00	0.00	2.73	2.54	2.38	1.28	0.00	-
YoY %	0.00%	0.00%	7.48%	6.72%	85.94%	0.00%	-	-
Horiz. %	0.00%	0.00%	213.28%	198.44%	185.94%	100.00%	-	-
P/NAPS	0.98	0.93	0.66	0.78	0.88	1.55	0.67	6.53%
YoY %	5.38%	40.91%	-15.38%	-11.36%	-43.23%	131.34%	-	-
Horiz. %	146.27%	138.81%	98.51%	116.42%	131.34%	231.34%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Announcement Date
Date	28/04/11	28/04/10	23/04/09	30/04/08	30/04/07	28/04/06	25/04/05	-
Price	1.28	1.49	1.15	1.31	1.40	1.70	2.19	-
P/RPS	0.69	0.89	0.39	0.54	0.65	1.21	1.68	-13.77%
YoY %	-22.47%	128.21%	-27.78%	-16.92%	-46.28%	-27.98%	-	-
Horiz. %	41.07%	52.98%	23.21%	32.14%	38.69%	72.02%	100.00%	-
P/EPS	-3.73	31.04	6.42	17.89	13.95	49.87	31.10	-
YoY %	-112.02%	383.49%	-64.11%	28.24%	-72.03%	60.35%	-	-
Horiz. %	-11.99%	99.81%	20.64%	57.52%	44.86%	160.35%	100.00%	-
EY	-26.83	3.22	15.57	5.59	7.17	2.01	3.22	-
YoY %	-933.23%	-79.32%	178.53%	-22.04%	256.72%	-37.58%	-	-
Horiz. %	-833.23%	100.00%	483.54%	173.60%	222.67%	62.42%	100.00%	-
DY	0.00	0.00	2.61	2.29	2.21	1.71	0.00	-
YoY %	0.00%	0.00%	13.97%	3.62%	29.24%	0.00%	-	-
Horiz. %	0.00%	0.00%	152.63%	133.92%	129.24%	100.00%	-	-
P/NAPS	0.99	0.91	0.69	0.86	0.95	1.16	1.43	-5.94%
YoY %	8.79%	31.88%	-19.77%	-9.47%	-18.10%	-18.88%	-	-
Horiz. %	69.23%	63.64%	48.25%	60.14%	66.43%	81.12%	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