[MILUX] YoY TTM Result on 31-May-2003 [#3]

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
TTM Result
Revenue	61,061	54,235	70,785	43,156	45,701	54,680	57,181	1.09%
YoY %	12.59%	-23.38%	64.02%	-5.57%	-16.42%	-4.37%	-	-
Horiz. %	106.79%	94.85%	123.79%	75.47%	79.92%	95.63%	100.00%	-
PBT	2,494	4,433	3,039	3,008	3,288	5,268	5,798	-13.11%
YoY %	-43.74%	45.87%	1.03%	-8.52%	-37.59%	-9.14%	-	-
Horiz. %	43.01%	76.46%	52.41%	51.88%	56.71%	90.86%	100.00%	-
Tax	-1,138	-1,306	-1,214	-1,346	-932	-1,491	391	-
YoY %	12.86%	-7.58%	9.81%	-44.42%	37.49%	-481.33%	-	-
Horiz. %	-291.05%	-334.02%	-310.49%	-344.25%	-238.36%	-381.33%	100.00%	-
NP	1,356	3,127	1,825	1,662	2,356	3,777	6,189	-22.34%
YoY %	-56.64%	71.34%	9.81%	-29.46%	-37.62%	-38.97%	-	-
Horiz. %	21.91%	50.53%	29.49%	26.85%	38.07%	61.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,454	3,127	1,825	1,662	2,356	3,777	6,189	-21.43%
YoY %	-53.50%	71.34%	9.81%	-29.46%	-37.62%	-38.97%	-	-
Horiz. %	23.49%	50.53%	29.49%	26.85%	38.07%	61.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.63%	29.46%	39.95%	44.75%	28.35%	28.30%	-6.74%	-
YoY %	54.89%	-26.26%	-10.73%	57.85%	0.18%	519.88%	-	-
Horiz. %	-677.00%	-437.09%	-592.73%	-663.95%	-420.62%	-419.88%	100.00%	-
Total Cost	59,705	51,108	68,960	41,494	43,345	50,903	50,992	2.66%
YoY %	16.82%	-25.89%	66.19%	-4.27%	-14.85%	-0.17%	-	-
Horiz. %	117.09%	100.23%	135.24%	81.37%	85.00%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,349	61,166	58,400	58,329	55,339	20,000	49,000	-2.40%
YoY %	-30.76%	4.74%	0.12%	5.40%	176.69%	-59.18%	-	-
Horiz. %	86.43%	124.83%	119.18%	119.04%	112.94%	40.82%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Dividend
Div	1,270	1,223	1,600	1,145	1,123	609	1,005	3.97%
YoY %	3.84%	-23.56%	39.74%	1.96%	84.40%	-39.40%	-	-
Horiz. %	126.37%	121.69%	159.20%	113.93%	111.74%	60.60%	100.00%	-
Div Payout %	87.38%	39.12%	87.67%	68.92%	47.69%	16.13%	16.25%	-
YoY %	123.36%	-55.38%	27.21%	44.52%	195.66%	-0.74%	-	-
Horiz. %	537.72%	240.74%	539.51%	424.12%	293.48%	99.26%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Equity
Net Worth	42,349	61,166	58,400	58,329	55,339	20,000	49,000	-2.40%
YoY %	-30.76%	4.74%	0.12%	5.40%	176.69%	-59.18%	-	-
Horiz. %	86.43%	124.83%	119.18%	119.04%	112.94%	40.82%	100.00%	-
NOSH	42,349	40,777	40,000	39,951	37,391	20,000	20,000	13.31%
YoY %	3.86%	1.94%	0.12%	6.85%	86.95%	0.00%	-	-
Horiz. %	211.74%	203.88%	200.00%	199.75%	186.96%	100.00%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Ratio Analysis
NP Margin	2.22%	5.77%	2.58%	3.85%	5.16%	6.91%	10.82%	-
YoY %	-61.53%	123.64%	-32.99%	-25.39%	-25.33%	-36.14%	-	-
Horiz. %	20.52%	53.33%	23.84%	35.58%	47.69%	63.86%	100.00%	-
ROE	3.43%	5.11%	3.12%	2.85%	4.26%	18.89%	12.63%	-
YoY %	-32.88%	63.78%	9.47%	-33.10%	-77.45%	49.56%	-	-
Horiz. %	27.16%	40.46%	24.70%	22.57%	33.73%	149.56%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Per Share
RPS	144.18	133.00	176.96	108.02	122.22	273.40	285.91	-10.77%
YoY %	8.41%	-24.84%	63.82%	-11.62%	-55.30%	-4.38%	-	-
Horiz. %	50.43%	46.52%	61.89%	37.78%	42.75%	95.62%	100.00%	-
EPS	3.43	7.67	4.56	4.16	6.30	18.89	30.95	-30.68%
YoY %	-55.28%	68.20%	9.62%	-33.97%	-66.65%	-38.97%	-	-
Horiz. %	11.08%	24.78%	14.73%	13.44%	20.36%	61.03%	100.00%	-
DPS	3.00	3.00	4.00	2.87	3.00	3.00	5.00	-8.15%
YoY %	0.00%	-25.00%	39.37%	-4.33%	0.00%	-40.00%	-	-
Horiz. %	60.00%	60.00%	80.00%	57.40%	60.00%	60.00%	100.00%	-
NAPS	1.00	1.50	1.46	1.46	1.48	1.00	2.45	-13.86%
YoY %	-33.33%	2.74%	0.00%	-1.35%	48.00%	-59.18%	-	-
Horiz. %	40.82%	61.22%	59.59%	59.59%	60.41%	40.82%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,951
RPS	29.79	26.46	34.53	21.05	22.29	26.67	27.89	1.10%
YoY %	12.59%	-23.37%	64.04%	-5.56%	-16.42%	-4.37%	-	-
Horiz. %	106.81%	94.87%	123.81%	75.48%	79.92%	95.63%	100.00%	-
EPS	0.71	1.53	0.89	0.81	1.15	1.84	3.02	-21.43%
YoY %	-53.59%	71.91%	9.88%	-29.57%	-37.50%	-39.07%	-	-
Horiz. %	23.51%	50.66%	29.47%	26.82%	38.08%	60.93%	100.00%	-
DPS	0.62	0.60	0.78	0.56	0.55	0.30	0.49	3.99%
YoY %	3.33%	-23.08%	39.29%	1.82%	83.33%	-38.78%	-	-
Horiz. %	126.53%	122.45%	159.18%	114.29%	112.24%	61.22%	100.00%	-
NAPS	0.2066	0.2984	0.2849	0.2845	0.2699	0.0976	0.239	-2.39%
YoY %	-30.76%	4.74%	0.14%	5.41%	176.54%	-59.16%	-	-
Horiz. %	86.44%	124.85%	119.21%	119.04%	112.93%	40.84%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/06	31/05/05	31/05/04	30/05/03	31/05/02	31/05/01	31/05/00	-
Price	1.30	2.15	0.79	0.90	1.15	1.18	4.80	-
P/RPS	0.90	1.62	0.45	0.83	0.94	0.43	1.68	-9.87%
YoY %	-44.44%	260.00%	-45.78%	-11.70%	118.60%	-74.40%	-	-
Horiz. %	53.57%	96.43%	26.79%	49.40%	55.95%	25.60%	100.00%	-
P/EPS	37.86	28.04	17.32	21.63	18.25	6.25	15.51	16.02%
YoY %	35.02%	61.89%	-19.93%	18.52%	192.00%	-59.70%	-	-
Horiz. %	244.10%	180.79%	111.67%	139.46%	117.67%	40.30%	100.00%	-
EY	2.64	3.57	5.78	4.62	5.48	16.00	6.45	-13.82%
YoY %	-26.05%	-38.24%	25.11%	-15.69%	-65.75%	148.06%	-	-
Horiz. %	40.93%	55.35%	89.61%	71.63%	84.96%	248.06%	100.00%	-
DY	2.31	1.40	5.06	3.19	2.61	2.54	1.04	14.21%
YoY %	65.00%	-72.33%	58.62%	22.22%	2.76%	144.23%	-	-
Horiz. %	222.12%	134.62%	486.54%	306.73%	250.96%	244.23%	100.00%	-
P/NAPS	1.30	1.43	0.54	0.62	0.78	1.18	1.96	-6.61%
YoY %	-9.09%	164.81%	-12.90%	-20.51%	-33.90%	-39.80%	-	-
Horiz. %	66.33%	72.96%	27.55%	31.63%	39.80%	60.20%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Price Multiplier on Announcement Date
Date	27/07/06	24/06/05	26/07/04	01/08/03	16/07/02	20/07/01	03/07/00	-
Price	1.25	2.05	0.81	0.97	1.09	1.15	4.38	-
P/RPS	0.87	1.54	0.46	0.90	0.89	0.42	1.53	-8.97%
YoY %	-43.51%	234.78%	-48.89%	1.12%	111.90%	-72.55%	-	-
Horiz. %	56.86%	100.65%	30.07%	58.82%	58.17%	27.45%	100.00%	-
P/EPS	36.41	26.73	17.75	23.32	17.30	6.09	14.15	17.05%
YoY %	36.21%	50.59%	-23.89%	34.80%	184.07%	-56.96%	-	-
Horiz. %	257.31%	188.90%	125.44%	164.81%	122.26%	43.04%	100.00%	-
EY	2.75	3.74	5.63	4.29	5.78	16.42	7.07	-14.55%
YoY %	-26.47%	-33.57%	31.24%	-25.78%	-64.80%	132.25%	-	-
Horiz. %	38.90%	52.90%	79.63%	60.68%	81.75%	232.25%	100.00%	-
DY	2.40	1.46	4.94	2.96	2.75	2.61	1.14	13.20%
YoY %	64.38%	-70.45%	66.89%	7.64%	5.36%	128.95%	-	-
Horiz. %	210.53%	128.07%	433.33%	259.65%	241.23%	228.95%	100.00%	-
P/NAPS	1.25	1.37	0.55	0.66	0.74	1.15	1.79	-5.80%
YoY %	-8.76%	149.09%	-16.67%	-10.81%	-35.65%	-35.75%	-	-
Horiz. %	69.83%	76.54%	30.73%	36.87%	41.34%	64.25%	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