[MILUX] YoY TTM Result on 31-May-2004 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -17.94%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 90,882 61,061 54,235 70,785 43,156 45,701 54,680 8.83%
PBT 5,800 2,494 4,433 3,039 3,008 3,288 5,268 1.61%
Tax -1,422 -1,138 -1,306 -1,214 -1,346 -932 -1,491 -0.78%
NP 4,378 1,356 3,127 1,825 1,662 2,356 3,777 2.49%
-
NP to SH 4,402 1,454 3,127 1,825 1,662 2,356 3,777 2.58%
-
Tax Rate 24.52% 45.63% 29.46% 39.95% 44.75% 28.35% 28.30% -
Total Cost 86,504 59,705 51,108 68,960 41,494 43,345 50,903 9.23%
-
Net Worth 63,688 42,349 61,166 58,400 58,329 55,339 20,000 21.28%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,273 1,270 1,223 1,600 1,145 1,123 609 13.06%
Div Payout % 28.94% 87.38% 39.12% 87.67% 68.92% 47.69% 16.13% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 63,688 42,349 61,166 58,400 58,329 55,339 20,000 21.28%
NOSH 42,459 42,349 40,777 40,000 39,951 37,391 20,000 13.36%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.82% 2.22% 5.77% 2.58% 3.85% 5.16% 6.91% -
ROE 6.91% 3.43% 5.11% 3.12% 2.85% 4.26% 18.89% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 214.05 144.18 133.00 176.96 108.02 122.22 273.40 -3.99%
EPS 10.37 3.43 7.67 4.56 4.16 6.30 18.89 -9.50%
DPS 3.00 3.00 3.00 4.00 2.87 3.00 3.00 0.00%
NAPS 1.50 1.00 1.50 1.46 1.46 1.48 1.00 6.98%
Adjusted Per Share Value based on latest NOSH - 40,000
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 44.33 29.79 26.46 34.53 21.05 22.29 26.67 8.83%
EPS 2.15 0.71 1.53 0.89 0.81 1.15 1.84 2.62%
DPS 0.62 0.62 0.60 0.78 0.56 0.55 0.30 12.85%
NAPS 0.3107 0.2066 0.2984 0.2849 0.2845 0.2699 0.0976 21.27%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.28 1.30 2.15 0.79 0.90 1.15 1.18 -
P/RPS 0.60 0.90 1.62 0.45 0.83 0.94 0.43 5.70%
P/EPS 12.35 37.86 28.04 17.32 21.63 18.25 6.25 12.01%
EY 8.10 2.64 3.57 5.78 4.62 5.48 16.00 -10.72%
DY 2.34 2.31 1.40 5.06 3.19 2.61 2.54 -1.35%
P/NAPS 0.85 1.30 1.43 0.54 0.62 0.78 1.18 -5.31%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 27/07/06 24/06/05 26/07/04 01/08/03 16/07/02 20/07/01 -
Price 1.29 1.25 2.05 0.81 0.97 1.09 1.15 -
P/RPS 0.60 0.87 1.54 0.46 0.90 0.89 0.42 6.12%
P/EPS 12.44 36.41 26.73 17.75 23.32 17.30 6.09 12.63%
EY 8.04 2.75 3.74 5.63 4.29 5.78 16.42 -11.21%
DY 2.33 2.40 1.46 4.94 2.96 2.75 2.61 -1.87%
P/NAPS 0.86 1.25 1.37 0.55 0.66 0.74 1.15 -4.72%

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