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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 37,213 51,748 44,737 40,905 36,533 40,087 34,505 5.15%
  QoQ % -28.09% 15.67% 9.37% 11.97% -8.87% 16.18% -
  Horiz. % 107.85% 149.97% 129.65% 118.55% 105.88% 116.18% 100.00%
PBT 1,062 4,077 2,682 2,250 1,973 648 2,408 -41.97%
  QoQ % -73.95% 52.01% 19.20% 14.04% 204.48% -73.09% -
  Horiz. % 44.10% 169.31% 111.38% 93.44% 81.94% 26.91% 100.00%
Tax 4,665 -708 -691 -561 -753 -476 -400 -
  QoQ % 758.90% -2.46% -23.17% 25.50% -58.19% -19.00% -
  Horiz. % -1,166.25% 177.00% 172.75% 140.25% 188.25% 119.00% 100.00%
NP 5,727 3,369 1,991 1,689 1,220 172 2,008 100.73%
  QoQ % 69.99% 69.21% 17.88% 38.44% 609.30% -91.43% -
  Horiz. % 285.21% 167.78% 99.15% 84.11% 60.76% 8.57% 100.00%
NP to SH 5,718 3,320 1,968 1,646 1,213 110 1,979 102.47%
  QoQ % 72.23% 68.70% 19.56% 35.70% 1,002.73% -94.44% -
  Horiz. % 288.93% 167.76% 99.44% 83.17% 61.29% 5.56% 100.00%
Tax Rate -439.27 % 17.37 % 25.76 % 24.93 % 38.17 % 73.46 % 16.61 % -
  QoQ % -2,628.90% -32.57% 3.33% -34.69% -48.04% 342.26% -
  Horiz. % -2,644.61% 104.58% 155.09% 150.09% 229.80% 442.26% 100.00%
Total Cost 31,486 48,379 42,746 39,216 35,313 39,915 32,497 -2.08%
  QoQ % -34.92% 13.18% 9.00% 11.05% -11.53% 22.83% -
  Horiz. % 96.89% 148.87% 131.54% 120.68% 108.67% 122.83% 100.00%
Net Worth 158,082 158,082 158,082 138,593 151,597 149,469 145,091 5.87%
  QoQ % 0.00% 0.00% 14.06% -8.58% 1.42% 3.02% -
  Horiz. % 108.95% 108.95% 108.95% 95.52% 104.48% 103.02% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 158,082 158,082 158,082 138,593 151,597 149,469 145,091 5.87%
  QoQ % 0.00% 0.00% 14.06% -8.58% 1.42% 3.02% -
  Horiz. % 108.95% 108.95% 108.95% 95.52% 104.48% 103.02% 100.00%
NOSH 1,976,035 1,976,035 1,976,035 1,732,419 1,894,974 1,868,368 1,813,642 5.87%
  QoQ % 0.00% 0.00% 14.06% -8.58% 1.42% 3.02% -
  Horiz. % 108.95% 108.95% 108.95% 95.52% 104.48% 103.02% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.39 % 6.51 % 4.45 % 4.13 % 3.34 % 0.43 % 5.82 % 90.89%
  QoQ % 136.41% 46.29% 7.75% 23.65% 676.74% -92.61% -
  Horiz. % 264.43% 111.86% 76.46% 70.96% 57.39% 7.39% 100.00%
ROE 3.62 % 2.10 % 1.24 % 1.19 % 0.80 % 0.07 % 1.36 % 91.72%
  QoQ % 72.38% 69.35% 4.20% 48.75% 1,042.86% -94.85% -
  Horiz. % 266.18% 154.41% 91.18% 87.50% 58.82% 5.15% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.88 2.62 2.26 2.36 1.93 2.15 1.90 -0.70%
  QoQ % -28.24% 15.93% -4.24% 22.28% -10.23% 13.16% -
  Horiz. % 98.95% 137.89% 118.95% 124.21% 101.58% 113.16% 100.00%
EPS 0.29 0.17 0.10 0.08 0.06 0.01 0.11 90.50%
  QoQ % 70.59% 70.00% 25.00% 33.33% 500.00% -90.91% -
  Horiz. % 263.64% 154.55% 90.91% 72.73% 54.55% 9.09% 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 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,971,724
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.88 2.62 2.26 2.07 1.85 2.03 1.75 4.88%
  QoQ % -28.24% 15.93% 9.18% 11.89% -8.87% 16.00% -
  Horiz. % 107.43% 149.71% 129.14% 118.29% 105.71% 116.00% 100.00%
EPS 0.29 0.17 0.10 0.08 0.06 0.01 0.10 102.97%
  QoQ % 70.59% 70.00% 25.00% 33.33% 500.00% -90.00% -
  Horiz. % 290.00% 170.00% 100.00% 80.00% 60.00% 10.00% 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 0.0800 0.0800 0.0800 0.0701 0.0767 0.0756 0.0734 5.89%
  QoQ % 0.00% 0.00% 14.12% -8.60% 1.46% 3.00% -
  Horiz. % 108.99% 108.99% 108.99% 95.50% 104.50% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0750 0.0950 0.0850 0.0900 0.1050 0.1300 0.1250 -
P/RPS 3.98 3.63 3.75 3.81 5.45 6.06 6.57 -28.34%
  QoQ % 9.64% -3.20% -1.57% -30.09% -10.07% -7.76% -
  Horiz. % 60.58% 55.25% 57.08% 57.99% 82.95% 92.24% 100.00%
P/EPS 25.92 56.54 85.35 94.73 164.03 2,208.07 114.56 -62.77%
  QoQ % -54.16% -33.76% -9.90% -42.25% -92.57% 1,827.44% -
  Horiz. % 22.63% 49.35% 74.50% 82.69% 143.18% 1,927.44% 100.00%
EY 3.86 1.77 1.17 1.06 0.61 0.05 0.87 169.28%
  QoQ % 118.08% 51.28% 10.38% 73.77% 1,120.00% -94.25% -
  Horiz. % 443.68% 203.45% 134.48% 121.84% 70.11% 5.75% 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 0.94 1.19 1.06 1.13 1.31 1.63 1.56 -28.59%
  QoQ % -21.01% 12.26% -6.19% -13.74% -19.63% 4.49% -
  Horiz. % 60.26% 76.28% 67.95% 72.44% 83.97% 104.49% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 - 28/02/18 22/11/17 25/08/17 -
Price 0.0850 0.0800 0.1050 0.1000 0.1000 0.1200 0.1250 -
P/RPS 4.51 3.05 4.64 4.24 5.19 5.59 6.57 -22.13%
  QoQ % 47.87% -34.27% 9.43% -18.30% -7.16% -14.92% -
  Horiz. % 68.65% 46.42% 70.62% 64.54% 79.00% 85.08% 100.00%
P/EPS 29.37 47.62 105.43 105.25 156.22 2,038.22 114.56 -59.54%
  QoQ % -38.32% -54.83% 0.17% -32.63% -92.34% 1,679.17% -
  Horiz. % 25.64% 41.57% 92.03% 91.87% 136.37% 1,779.17% 100.00%
EY 3.40 2.10 0.95 0.95 0.64 0.05 0.87 147.49%
  QoQ % 61.90% 121.05% 0.00% 48.44% 1,180.00% -94.25% -
  Horiz. % 390.80% 241.38% 109.20% 109.20% 73.56% 5.75% 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 1.06 1.00 1.31 1.25 1.25 1.50 1.56 -22.66%
  QoQ % 6.00% -23.66% 4.80% 0.00% -16.67% -3.85% -
  Horiz. % 67.95% 64.10% 83.97% 80.13% 80.13% 96.15% 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.
 


 

149  195  477  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.155+0.005 
 ARMADA 0.1850.00 
 DAYANG 1.41+0.07 
 MRCB 0.865+0.025 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.42+0.015 
 BJCORP 0.26-0.01 
 MYEG 1.39-0.01 
 HSI-C5A 0.285+0.015 
Partners & Brokers