[MILUX] YoY TTM Result on 31-Aug-2006 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 126.07%
YoY- 115.82%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 112,162 118,308 87,544 73,958 58,158 61,375 51,284 13.91%
PBT 6,860 8,928 3,015 4,596 2,926 4,852 2,661 17.08%
Tax -1,819 -1,865 -1,422 -1,414 -1,403 -1,520 -1,055 9.49%
NP 5,041 7,063 1,593 3,182 1,523 3,332 1,606 20.98%
-
NP to SH 5,041 7,068 1,793 3,287 1,523 3,332 1,606 20.98%
-
Tax Rate 26.52% 20.89% 47.16% 30.77% 47.95% 31.33% 39.65% -
Total Cost 107,121 111,245 85,951 70,776 56,635 58,043 49,678 13.64%
-
Net Worth 70,168 42,331 42,408 63,077 56,237 40,000 57,600 3.34%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - 1,269 1,273 1,270 1,223 - 1,600 -
Div Payout % - 17.97% 71.04% 38.65% 80.32% - 99.63% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 70,168 42,331 42,408 63,077 56,237 40,000 57,600 3.34%
NOSH 42,270 42,331 42,408 42,334 40,169 40,000 40,000 0.92%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 4.49% 5.97% 1.82% 4.30% 2.62% 5.43% 3.13% -
ROE 7.18% 16.70% 4.23% 5.21% 2.71% 8.33% 2.79% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 265.34 279.48 206.43 174.70 144.78 153.44 128.21 12.87%
EPS 11.93 16.70 4.23 7.76 3.79 8.33 4.02 19.85%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 4.00 -
NAPS 1.66 1.00 1.00 1.49 1.40 1.00 1.44 2.39%
Adjusted Per Share Value based on latest NOSH - 42,334
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 47.72 50.33 37.24 31.46 24.74 26.11 21.82 13.91%
EPS 2.14 3.01 0.76 1.40 0.65 1.42 0.68 21.03%
DPS 0.00 0.54 0.54 0.54 0.52 0.00 0.68 -
NAPS 0.2985 0.1801 0.1804 0.2684 0.2392 0.1702 0.245 3.34%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 1.26 1.10 1.27 1.34 1.95 1.00 0.98 -
P/RPS 0.47 0.39 0.62 0.77 1.35 0.65 0.76 -7.69%
P/EPS 10.57 6.59 30.04 17.26 51.43 12.00 24.41 -13.00%
EY 9.46 15.18 3.33 5.79 1.94 8.33 4.10 14.93%
DY 0.00 2.73 2.37 2.24 1.54 0.00 4.08 -
P/NAPS 0.76 1.10 1.27 0.90 1.39 1.00 0.68 1.86%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 29/10/08 30/10/07 31/10/06 31/10/05 28/10/04 28/10/03 -
Price 1.40 0.99 1.30 1.20 1.94 0.81 0.88 -
P/RPS 0.53 0.35 0.63 0.69 1.34 0.53 0.69 -4.29%
P/EPS 11.74 5.93 30.75 15.46 51.17 9.72 21.92 -9.87%
EY 8.52 16.87 3.25 6.47 1.95 10.28 4.56 10.96%
DY 0.00 3.03 2.31 2.50 1.55 0.00 4.55 -
P/NAPS 0.84 0.99 1.30 0.81 1.39 0.81 0.61 5.47%

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