[MILUX] YoY TTM Result on 30-Nov-2005 [#1]

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
TTM Result
Revenue	116,345	96,144	82,417	57,010	52,975	62,030	46,644	16.43%
YoY %	21.01%	16.66%	44.57%	7.62%	-14.60%	32.99%	-	-
Horiz. %	249.43%	206.12%	176.69%	122.22%	113.57%	132.99%	100.00%	-
PBT	7,759	5,277	5,032	2,760	4,460	2,840	3,391	14.77%
YoY %	47.03%	4.87%	82.32%	-38.12%	57.04%	-16.25%	-	-
Horiz. %	228.81%	155.62%	148.39%	81.39%	131.52%	83.75%	100.00%	-
Tax	-1,386	-2,030	-1,438	-1,371	-1,282	-1,016	-1,174	2.80%
YoY %	31.72%	-41.17%	-4.89%	-6.94%	-26.18%	13.46%	-	-
Horiz. %	118.06%	172.91%	122.49%	116.78%	109.20%	86.54%	100.00%	-
NP	6,373	3,247	3,594	1,389	3,178	1,824	2,217	19.22%
YoY %	96.27%	-9.65%	158.75%	-56.29%	74.23%	-17.73%	-	-
Horiz. %	287.46%	146.46%	162.11%	62.65%	143.35%	82.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,361	3,456	3,667	1,429	3,178	1,824	2,217	19.18%
YoY %	84.06%	-5.75%	156.61%	-55.03%	74.23%	-17.73%	-	-
Horiz. %	286.92%	155.89%	165.40%	64.46%	143.35%	82.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.86%	38.47%	28.58%	49.67%	28.74%	35.77%	34.62%	-
YoY %	-53.57%	34.60%	-42.46%	72.83%	-19.65%	3.32%	-	-
Horiz. %	51.59%	111.12%	82.55%	143.47%	83.02%	103.32%	100.00%	-
Total Cost	109,972	92,897	78,823	55,621	49,797	60,206	44,427	16.29%
YoY %	18.38%	17.86%	41.71%	11.70%	-17.29%	35.52%	-	-
Horiz. %	247.53%	209.10%	177.42%	125.20%	112.09%	135.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,595	64,034	63,225	59,514	60,955	58,800	58,237	2.76%
YoY %	7.12%	1.28%	6.24%	-2.36%	3.66%	0.97%	-	-
Horiz. %	117.79%	109.95%	108.57%	102.19%	104.67%	100.97%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	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 %	19.96%	36.86%	34.65%	85.61%	-	87.72%	51.67%	-
YoY %	-45.85%	6.38%	-59.53%	0.00%	-	69.77%	-	-
Horiz. %	38.63%	71.34%	67.06%	165.69%	-	169.77%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	68,595	64,034	63,225	59,514	60,955	58,800	58,237	2.76%
YoY %	7.12%	1.28%	6.24%	-2.36%	3.66%	0.97%	-	-
Horiz. %	117.79%	109.95%	108.57%	102.19%	104.67%	100.97%	100.00%	-
NOSH	42,343	42,406	42,720	42,208	40,102	40,000	39,888	0.99%
YoY %	-0.15%	-0.74%	1.21%	5.25%	0.26%	0.28%	-	-
Horiz. %	106.15%	106.31%	107.10%	105.82%	100.54%	100.28%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	5.48%	3.38%	4.36%	2.44%	6.00%	2.94%	4.75%	-
YoY %	62.13%	-22.48%	78.69%	-59.33%	104.08%	-38.11%	-	-
Horiz. %	115.37%	71.16%	91.79%	51.37%	126.32%	61.89%	100.00%	-
ROE	9.27%	5.40%	5.80%	2.40%	5.21%	3.10%	3.81%	-
YoY %	71.67%	-6.90%	141.67%	-53.93%	68.06%	-18.64%	-	-
Horiz. %	243.31%	141.73%	152.23%	62.99%	136.75%	81.36%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	274.77	226.72	192.92	135.07	132.10	155.08	116.93	15.28%
YoY %	21.19%	17.52%	42.83%	2.25%	-14.82%	32.63%	-	-
Horiz. %	234.99%	193.89%	164.99%	115.51%	112.97%	132.63%	100.00%	-
EPS	15.02	8.15	8.58	3.39	7.92	4.56	5.56	17.99%
YoY %	84.29%	-5.01%	153.10%	-57.20%	73.68%	-17.99%	-	-
Horiz. %	270.14%	146.58%	154.32%	60.97%	142.45%	82.01%	100.00%	-
DPS	3.00	3.00	3.00	2.90	0.00	4.00	2.87	0.74%
YoY %	0.00%	0.00%	3.45%	0.00%	0.00%	39.37%	-	-
Horiz. %	104.53%	104.53%	104.53%	101.05%	0.00%	139.37%	100.00%	-
NAPS	1.62	1.51	1.48	1.41	1.52	1.47	1.46	1.74%
YoY %	7.28%	2.03%	4.96%	-7.24%	3.40%	0.68%	-	-
Horiz. %	110.96%	103.42%	101.37%	96.58%	104.11%	100.68%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 42,208
RPS	49.50	40.90	35.06	24.25	22.54	26.39	19.84	16.44%
YoY %	21.03%	16.66%	44.58%	7.59%	-14.59%	33.01%	-	-
Horiz. %	249.50%	206.15%	176.71%	122.23%	113.61%	133.01%	100.00%	-
EPS	2.71	1.47	1.56	0.61	1.35	0.78	0.94	19.28%
YoY %	84.35%	-5.77%	155.74%	-54.81%	73.08%	-17.02%	-	-
Horiz. %	288.30%	156.38%	165.96%	64.89%	143.62%	82.98%	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	0.2918	0.2724	0.269	0.2532	0.2593	0.2502	0.2478	2.75%
YoY %	7.12%	1.26%	6.24%	-2.35%	3.64%	0.97%	-	-
Horiz. %	117.76%	109.93%	108.56%	102.18%	104.64%	100.97%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	1.01	1.18	1.15	2.08	0.95	0.90	0.84	-
P/RPS	0.37	0.52	0.60	1.54	0.72	0.58	0.72	-10.49%
YoY %	-28.85%	-13.33%	-61.04%	113.89%	24.14%	-19.44%	-	-
Horiz. %	51.39%	72.22%	83.33%	213.89%	100.00%	80.56%	100.00%	-
P/EPS	6.72	14.48	13.40	61.44	11.99	19.74	15.11	-12.62%
YoY %	-53.59%	8.06%	-78.19%	412.43%	-39.26%	30.64%	-	-
Horiz. %	44.47%	95.83%	88.68%	406.62%	79.35%	130.64%	100.00%	-
EY	14.87	6.91	7.46	1.63	8.34	5.07	6.62	14.42%
YoY %	115.20%	-7.37%	357.67%	-80.46%	64.50%	-23.41%	-	-
Horiz. %	224.62%	104.38%	112.69%	24.62%	125.98%	76.59%	100.00%	-
DY	2.97	2.55	2.61	1.39	0.00	4.44	3.42	-2.32%
YoY %	16.47%	-2.30%	87.77%	0.00%	0.00%	29.82%	-	-
Horiz. %	86.84%	74.56%	76.32%	40.64%	0.00%	129.82%	100.00%	-
P/NAPS	0.62	0.78	0.78	1.48	0.63	0.61	0.58	1.11%
YoY %	-20.51%	0.00%	-47.30%	134.92%	3.28%	5.17%	-	-
Horiz. %	106.90%	134.48%	134.48%	255.17%	108.62%	105.17%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	19/01/09	31/01/08	26/01/07	27/01/06	27/01/05	29/01/04	29/01/03	-
Price	1.20	1.26	1.22	3.88	0.90	0.91	0.81	-
P/RPS	0.44	0.56	0.63	2.87	0.68	0.59	0.69	-7.21%
YoY %	-21.43%	-11.11%	-78.05%	322.06%	15.25%	-14.49%	-	-
Horiz. %	63.77%	81.16%	91.30%	415.94%	98.55%	85.51%	100.00%	-
P/EPS	7.99	15.46	14.21	114.60	11.36	19.96	14.57	-9.51%
YoY %	-48.32%	8.80%	-87.60%	908.80%	-43.09%	36.99%	-	-
Horiz. %	54.84%	106.11%	97.53%	786.55%	77.97%	136.99%	100.00%	-
EY	12.52	6.47	7.04	0.87	8.81	5.01	6.86	10.53%
YoY %	93.51%	-8.10%	709.20%	-90.12%	75.85%	-26.97%	-	-
Horiz. %	182.51%	94.31%	102.62%	12.68%	128.43%	73.03%	100.00%	-
DY	2.50	2.38	2.46	0.75	0.00	4.40	3.55	-5.67%
YoY %	5.04%	-3.25%	228.00%	0.00%	0.00%	23.94%	-	-
Horiz. %	70.42%	67.04%	69.30%	21.13%	0.00%	123.94%	100.00%	-
P/NAPS	0.74	0.83	0.82	2.75	0.59	0.62	0.55	5.06%
YoY %	-10.84%	1.22%	-70.18%	366.10%	-4.84%	12.73%	-	-
Horiz. %	134.55%	150.91%	149.09%	500.00%	107.27%	112.73%	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