Highlights

[LUSTER] QoQ Quarter Result on 2018-09-30 [#3]

Stock [LUSTER]: LUSTER INDUSTRIES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     68.70%    YoY -     2,918.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 35,619 46,894 37,213 51,748 44,737 40,905 36,533 -1.68%
  QoQ % -24.04% 26.02% -28.09% 15.67% 9.37% 11.97% -
  Horiz. % 97.50% 128.36% 101.86% 141.65% 122.46% 111.97% 100.00%
PBT 1,601 1,977 1,062 4,077 2,682 2,250 1,973 -13.04%
  QoQ % -19.02% 86.16% -73.95% 52.01% 19.20% 14.04% -
  Horiz. % 81.15% 100.20% 53.83% 206.64% 135.94% 114.04% 100.00%
Tax -532 -441 4,665 -708 -691 -561 -753 -20.73%
  QoQ % -20.63% -109.45% 758.90% -2.46% -23.17% 25.50% -
  Horiz. % 70.65% 58.57% -619.52% 94.02% 91.77% 74.50% 100.00%
NP 1,069 1,536 5,727 3,369 1,991 1,689 1,220 -8.45%
  QoQ % -30.40% -73.18% 69.99% 69.21% 17.88% 38.44% -
  Horiz. % 87.62% 125.90% 469.43% 276.15% 163.20% 138.44% 100.00%
NP to SH 1,069 1,536 5,718 3,320 1,968 1,646 1,213 -8.10%
  QoQ % -30.40% -73.14% 72.23% 68.70% 19.56% 35.70% -
  Horiz. % 88.13% 126.63% 471.39% 273.70% 162.24% 135.70% 100.00%
Tax Rate 33.23 % 22.31 % -439.27 % 17.37 % 25.76 % 24.93 % 38.17 % -8.85%
  QoQ % 48.95% 105.08% -2,628.90% -32.57% 3.33% -34.69% -
  Horiz. % 87.06% 58.45% -1,150.83% 45.51% 67.49% 65.31% 100.00%
Total Cost 34,550 45,358 31,486 48,379 42,746 39,216 35,313 -1.45%
  QoQ % -23.83% 44.06% -34.92% 13.18% 9.00% 11.05% -
  Horiz. % 97.84% 128.45% 89.16% 137.00% 121.05% 111.05% 100.00%
Net Worth 177,843 177,843 158,082 158,082 158,082 138,593 151,597 11.26%
  QoQ % 0.00% 12.50% 0.00% 0.00% 14.06% -8.58% -
  Horiz. % 117.31% 117.31% 104.28% 104.28% 104.28% 91.42% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 177,843 177,843 158,082 158,082 158,082 138,593 151,597 11.26%
  QoQ % 0.00% 12.50% 0.00% 0.00% 14.06% -8.58% -
  Horiz. % 117.31% 117.31% 104.28% 104.28% 104.28% 91.42% 100.00%
NOSH 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,732,419 1,894,974 2.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.06% -8.58% -
  Horiz. % 104.28% 104.28% 104.28% 104.28% 104.28% 91.42% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.00 % 3.28 % 15.39 % 6.51 % 4.45 % 4.13 % 3.34 % -6.93%
  QoQ % -8.54% -78.69% 136.41% 46.29% 7.75% 23.65% -
  Horiz. % 89.82% 98.20% 460.78% 194.91% 133.23% 123.65% 100.00%
ROE 0.60 % 0.86 % 3.62 % 2.10 % 1.24 % 1.19 % 0.80 % -17.50%
  QoQ % -30.23% -76.24% 72.38% 69.35% 4.20% 48.75% -
  Horiz. % 75.00% 107.50% 452.50% 262.50% 155.00% 148.75% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.80 2.37 1.88 2.62 2.26 2.36 1.93 -4.55%
  QoQ % -24.05% 26.06% -28.24% 15.93% -4.24% 22.28% -
  Horiz. % 93.26% 122.80% 97.41% 135.75% 117.10% 122.28% 100.00%
EPS 0.05 0.08 0.29 0.17 0.10 0.08 0.06 -11.47%
  QoQ % -37.50% -72.41% 70.59% 70.00% 25.00% 33.33% -
  Horiz. % 83.33% 133.33% 483.33% 283.33% 166.67% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.0900 0.0800 0.0800 0.0800 0.0800 0.0800 8.19%
  QoQ % 0.00% 12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,076,035
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.72 2.26 1.79 2.49 2.15 1.97 1.76 -1.53%
  QoQ % -23.89% 26.26% -28.11% 15.81% 9.14% 11.93% -
  Horiz. % 97.73% 128.41% 101.70% 141.48% 122.16% 111.93% 100.00%
EPS 0.05 0.07 0.28 0.16 0.09 0.08 0.06 -11.47%
  QoQ % -28.57% -75.00% 75.00% 77.78% 12.50% 33.33% -
  Horiz. % 83.33% 116.67% 466.67% 266.67% 150.00% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0857 0.0857 0.0761 0.0761 0.0761 0.0668 0.0730 11.32%
  QoQ % 0.00% 12.61% 0.00% 0.00% 13.92% -8.49% -
  Horiz. % 117.40% 117.40% 104.25% 104.25% 104.25% 91.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0750 0.0800 0.0750 0.0950 0.0850 0.0900 0.1050 -
P/RPS 4.16 3.37 3.98 3.63 3.75 3.81 5.45 -16.52%
  QoQ % 23.44% -15.33% 9.64% -3.20% -1.57% -30.09% -
  Horiz. % 76.33% 61.83% 73.03% 66.61% 68.81% 69.91% 100.00%
P/EPS 138.64 102.92 25.92 56.54 85.35 94.73 164.03 -10.63%
  QoQ % 34.71% 297.07% -54.16% -33.76% -9.90% -42.25% -
  Horiz. % 84.52% 62.74% 15.80% 34.47% 52.03% 57.75% 100.00%
EY 0.72 0.97 3.86 1.77 1.17 1.06 0.61 11.72%
  QoQ % -25.77% -74.87% 118.08% 51.28% 10.38% 73.77% -
  Horiz. % 118.03% 159.02% 632.79% 290.16% 191.80% 173.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.89 0.94 1.19 1.06 1.13 1.31 -26.29%
  QoQ % -6.74% -5.32% -21.01% 12.26% -6.19% -13.74% -
  Horiz. % 63.36% 67.94% 71.76% 90.84% 80.92% 86.26% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 - 28/02/18 -
Price 0.0700 0.0750 0.0850 0.0800 0.1050 0.1000 0.1000 -
P/RPS 3.88 3.16 4.51 3.05 4.64 4.24 5.19 -17.67%
  QoQ % 22.78% -29.93% 47.87% -34.27% 9.43% -18.30% -
  Horiz. % 74.76% 60.89% 86.90% 58.77% 89.40% 81.70% 100.00%
P/EPS 129.39 96.49 29.37 47.62 105.43 105.25 156.22 -11.84%
  QoQ % 34.10% 228.53% -38.32% -54.83% 0.17% -32.63% -
  Horiz. % 82.83% 61.77% 18.80% 30.48% 67.49% 67.37% 100.00%
EY 0.77 1.04 3.40 2.10 0.95 0.95 0.64 13.16%
  QoQ % -25.96% -69.41% 61.90% 121.05% 0.00% 48.44% -
  Horiz. % 120.31% 162.50% 531.25% 328.12% 148.44% 148.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.83 1.06 1.00 1.31 1.25 1.25 -27.04%
  QoQ % -6.02% -21.70% 6.00% -23.66% 4.80% 0.00% -
  Horiz. % 62.40% 66.40% 84.80% 80.00% 104.80% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

174  278  470  1349 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.695+0.055 
 PWRWELL 0.375+0.01 
 DGB 0.065-0.005 
 MYEG 1.27+0.04 
 JAG 0.045+0.005 
 MTOUCHE 0.1950.00 
 SAPNRG 0.240.00 
 HSI-C7Q 0.205-0.025 
 GPACKET-WB 0.455+0.005 
 ARMADA 0.40+0.01 
Partners & Brokers