Highlights

[LUSTER] QoQ Quarter Result on 2019-12-31 [#4]

Stock [LUSTER]: LUSTER INDUSTRIES BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -54.06%    YoY -     -61.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 35,432 48,214 49,108 51,952 35,619 46,894 37,213 -3.22%
  QoQ % -26.51% -1.82% -5.47% 45.85% -24.04% 26.02% -
  Horiz. % 95.21% 129.56% 131.96% 139.61% 95.72% 126.02% 100.00%
PBT 751 2,769 3,178 6,400 1,601 1,977 1,062 -20.64%
  QoQ % -72.88% -12.87% -50.34% 299.75% -19.02% 86.16% -
  Horiz. % 70.72% 260.73% 299.25% 602.64% 150.75% 186.16% 100.00%
Tax -519 -1,047 -964 -1,602 -532 -441 4,665 -
  QoQ % 50.43% -8.61% 39.83% -201.13% -20.63% -109.45% -
  Horiz. % -11.13% -22.44% -20.66% -34.34% -11.40% -9.45% 100.00%
NP 232 1,722 2,214 4,798 1,069 1,536 5,727 -88.23%
  QoQ % -86.53% -22.22% -53.86% 348.83% -30.40% -73.18% -
  Horiz. % 4.05% 30.07% 38.66% 83.78% 18.67% 26.82% 100.00%
NP to SH 233 1,718 2,201 4,791 1,069 1,536 5,718 -88.18%
  QoQ % -86.44% -21.94% -54.06% 348.18% -30.40% -73.14% -
  Horiz. % 4.07% 30.05% 38.49% 83.79% 18.70% 26.86% 100.00%
Tax Rate 69.11 % 37.81 % 30.33 % 25.03 % 33.23 % 22.31 % -439.27 % -
  QoQ % 82.78% 24.66% 21.17% -24.68% 48.95% 105.08% -
  Horiz. % -15.73% -8.61% -6.90% -5.70% -7.56% -5.08% 100.00%
Total Cost 35,200 46,492 46,894 47,154 34,550 45,358 31,486 7.72%
  QoQ % -24.29% -0.86% -0.55% 36.48% -23.83% 44.06% -
  Horiz. % 111.80% 147.66% 148.94% 149.76% 109.73% 144.06% 100.00%
Net Worth 195,627 186,843 179,717 177,843 177,843 177,843 158,082 15.28%
  QoQ % 4.70% 3.97% 1.05% 0.00% 0.00% 12.50% -
  Horiz. % 123.75% 118.19% 113.69% 112.50% 112.50% 112.50% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 195,627 186,843 179,717 177,843 177,843 177,843 158,082 15.28%
  QoQ % 4.70% 3.97% 1.05% 0.00% 0.00% 12.50% -
  Horiz. % 123.75% 118.19% 113.69% 112.50% 112.50% 112.50% 100.00%
NOSH 2,173,638 2,076,035 1,996,857 1,976,035 1,976,035 1,976,035 1,976,035 6.57%
  QoQ % 4.70% 3.97% 1.05% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 105.06% 101.05% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.65 % 3.57 % 4.51 % 9.24 % 3.00 % 3.28 % 15.39 % -87.90%
  QoQ % -81.79% -20.84% -51.19% 208.00% -8.54% -78.69% -
  Horiz. % 4.22% 23.20% 29.30% 60.04% 19.49% 21.31% 100.00%
ROE 0.12 % 0.92 % 1.22 % 2.69 % 0.60 % 0.86 % 3.62 % -89.70%
  QoQ % -86.96% -24.59% -54.65% 348.33% -30.23% -76.24% -
  Horiz. % 3.31% 25.41% 33.70% 74.31% 16.57% 23.76% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.63 2.32 2.46 2.63 1.80 2.37 1.88 -9.08%
  QoQ % -29.74% -5.69% -6.46% 46.11% -24.05% 26.06% -
  Horiz. % 86.70% 123.40% 130.85% 139.89% 95.74% 126.06% 100.00%
EPS 0.01 0.08 0.11 0.24 0.05 0.08 0.29 -89.43%
  QoQ % -87.50% -27.27% -54.17% 380.00% -37.50% -72.41% -
  Horiz. % 3.45% 27.59% 37.93% 82.76% 17.24% 27.59% 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 0.0900 0.0900 0.0900 0.0900 0.0800 8.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.50% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,410,762
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.47 2.00 2.04 2.16 1.48 1.95 1.54 -3.06%
  QoQ % -26.50% -1.96% -5.56% 45.95% -24.10% 26.62% -
  Horiz. % 95.45% 129.87% 132.47% 140.26% 96.10% 126.62% 100.00%
EPS 0.01 0.07 0.09 0.20 0.04 0.06 0.24 -88.00%
  QoQ % -85.71% -22.22% -55.00% 400.00% -33.33% -75.00% -
  Horiz. % 4.17% 29.17% 37.50% 83.33% 16.67% 25.00% 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 0.0811 0.0775 0.0745 0.0738 0.0738 0.0738 0.0656 15.20%
  QoQ % 4.65% 4.03% 0.95% 0.00% 0.00% 12.50% -
  Horiz. % 123.63% 118.14% 113.57% 112.50% 112.50% 112.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1300 0.0550 0.0900 0.0700 0.0750 0.0800 0.0750 -
P/RPS 7.98 2.37 3.66 2.66 4.16 3.37 3.98 59.07%
  QoQ % 236.71% -35.25% 37.59% -36.06% 23.44% -15.33% -
  Horiz. % 200.50% 59.55% 91.96% 66.83% 104.52% 84.67% 100.00%
P/EPS 1,212.76 66.46 81.65 28.87 138.64 102.92 25.92 1,201.50%
  QoQ % 1,724.80% -18.60% 182.82% -79.18% 34.71% 297.07% -
  Horiz. % 4,678.86% 256.40% 315.01% 111.38% 534.88% 397.07% 100.00%
EY 0.08 1.50 1.22 3.46 0.72 0.97 3.86 -92.47%
  QoQ % -94.67% 22.95% -64.74% 380.56% -25.77% -74.87% -
  Horiz. % 2.07% 38.86% 31.61% 89.64% 18.65% 25.13% 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 1.44 0.61 1.00 0.78 0.83 0.89 0.94 32.92%
  QoQ % 136.07% -39.00% 28.21% -6.02% -6.74% -5.32% -
  Horiz. % 153.19% 64.89% 106.38% 82.98% 88.30% 94.68% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 26/11/19 26/08/19 29/05/19 27/02/19 -
Price 0.1400 0.1300 0.0850 0.0900 0.0700 0.0750 0.0850 -
P/RPS 8.59 5.60 3.46 3.42 3.88 3.16 4.51 53.71%
  QoQ % 53.39% 61.85% 1.17% -11.86% 22.78% -29.93% -
  Horiz. % 190.47% 124.17% 76.72% 75.83% 86.03% 70.07% 100.00%
P/EPS 1,306.05 157.09 77.12 37.12 129.39 96.49 29.37 1,158.08%
  QoQ % 731.40% 103.70% 107.76% -71.31% 34.10% 228.53% -
  Horiz. % 4,446.88% 534.87% 262.58% 126.39% 440.55% 328.53% 100.00%
EY 0.08 0.64 1.30 2.69 0.77 1.04 3.40 -91.81%
  QoQ % -87.50% -50.77% -51.67% 249.35% -25.96% -69.41% -
  Horiz. % 2.35% 18.82% 38.24% 79.12% 22.65% 30.59% 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 1.56 1.44 0.94 1.00 0.78 0.83 1.06 29.41%
  QoQ % 8.33% 53.19% -6.00% 28.21% -6.02% -21.70% -
  Horiz. % 147.17% 135.85% 88.68% 94.34% 73.58% 78.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

518  343  638  963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.0450.00 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.21+0.015 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.08+0.025 
 NETX 0.140.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS