[MILUX] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 41.03%
YoY- 24.31%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 48,664 56,192 57,417 80,317 60,459 74,867 79,365 -7.82%
PBT -3,607 1,876 4,744 -2,964 -3,929 -2,364 -673 32.25%
Tax -143 -457 -218 -14 38 363 -185 -4.19%
NP -3,750 1,419 4,526 -2,978 -3,891 -2,001 -858 27.83%
-
NP to SH -3,750 1,419 4,528 -2,945 -3,891 -2,001 -858 27.83%
-
Tax Rate - 24.36% 4.60% - - - - -
Total Cost 52,414 54,773 52,891 83,295 64,350 76,868 80,223 -6.84%
-
Net Worth 39,959 44,660 42,310 11,909 41,134 41,896 43,529 -1.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 39,959 44,660 42,310 11,909 41,134 41,896 43,529 -1.41%
NOSH 235,056 235,056 235,056 235,056 58,764 54,411 54,411 27.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -7.71% 2.53% 7.88% -3.71% -6.44% -2.67% -1.08% -
ROE -9.38% 3.18% 10.70% -24.73% -9.46% -4.78% -1.97% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 20.70 23.91 24.43 107.90 102.88 137.59 145.86 -27.75%
EPS -1.60 0.60 1.93 -3.96 -6.62 -3.68 -1.58 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.18 0.16 0.70 0.77 0.80 -22.73%
Adjusted Per Share Value based on latest NOSH - 235,056
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 20.70 23.91 24.43 34.17 25.72 31.85 33.76 -7.82%
EPS -1.60 0.60 1.93 -1.25 -1.66 -0.85 -0.37 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.18 0.0507 0.175 0.1782 0.1852 -1.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.53 0.64 0.885 0.52 0.85 0.73 0.755 -
P/RPS 2.56 2.68 3.62 0.48 0.83 0.53 0.52 30.39%
P/EPS -33.22 106.02 45.94 -13.14 -12.84 -19.85 -47.88 -5.90%
EY -3.01 0.94 2.18 -7.61 -7.79 -5.04 -2.09 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.37 4.92 3.25 1.21 0.95 0.94 22.11%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 30/05/23 26/05/22 20/05/21 22/06/20 23/05/19 22/05/18 -
Price 0.53 0.61 0.96 0.77 1.28 0.80 0.80 -
P/RPS 2.56 2.55 3.93 0.71 1.24 0.58 0.55 29.18%
P/EPS -33.22 101.05 49.84 -19.46 -19.33 -21.75 -50.73 -6.80%
EY -3.01 0.99 2.01 -5.14 -5.17 -4.60 -1.97 7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.21 5.33 4.81 1.83 1.04 1.00 20.86%

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