Highlights

[LUSTER] YoY Quarter Result on 2011-06-30 [#2]

Stock [LUSTER]: LUSTER INDUSTRIES BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     32.58%    YoY -     47.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 26,717 43,563 19,919 10,609 14,218 10,536 48,608 -9.49%
  YoY % -38.67% 118.70% 87.76% -25.38% 34.95% -78.32% -
  Horiz. % 54.96% 89.62% 40.98% 21.83% 29.25% 21.68% 100.00%
PBT 61 3,398 32,860 -1,310 -2,167 -2,058 -809 -
  YoY % -98.20% -89.66% 2,608.40% 39.55% -5.30% -154.39% -
  Horiz. % -7.54% -420.02% -4,061.80% 161.93% 267.86% 254.39% 100.00%
Tax -133 -1,187 -485 -8 -332 -28 -35 24.91%
  YoY % 88.80% -144.74% -5,962.50% 97.59% -1,085.71% 20.00% -
  Horiz. % 380.00% 3,391.43% 1,385.71% 22.86% 948.57% 80.00% 100.00%
NP -72 2,211 32,375 -1,318 -2,499 -2,086 -844 -33.64%
  YoY % -103.26% -93.17% 2,556.37% 47.26% -19.80% -147.16% -
  Horiz. % 8.53% -261.97% -3,835.90% 156.16% 296.09% 247.16% 100.00%
NP to SH -245 1,019 31,893 -1,318 -2,499 -2,086 -1,018 -21.12%
  YoY % -124.04% -96.80% 2,519.80% 47.26% -19.80% -104.91% -
  Horiz. % 24.07% -100.10% -3,132.91% 129.47% 245.48% 204.91% 100.00%
Tax Rate 218.03 % 34.93 % 1.48 % - % - % - % - % -
  YoY % 524.19% 2,260.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,731.76% 2,360.14% 100.00% - - - -
Total Cost 26,789 41,352 -12,456 11,927 16,717 12,622 49,452 -9.71%
  YoY % -35.22% 431.98% -204.44% -28.65% 32.44% -74.48% -
  Horiz. % 54.17% 83.62% -25.19% 24.12% 33.80% 25.52% 100.00%
Net Worth 110,250 113,222 35,915 -23,294 -5,512 3,670 22,690 30.13%
  YoY % -2.63% 215.25% 254.18% -322.58% -250.19% -83.82% -
  Horiz. % 485.89% 498.99% 158.29% -102.66% -24.29% 16.18% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 110,250 113,222 35,915 -23,294 -5,512 3,670 22,690 30.13%
  YoY % -2.63% 215.25% 254.18% -322.58% -250.19% -83.82% -
  Horiz. % 485.89% 498.99% 158.29% -102.66% -24.29% 16.18% 100.00%
NOSH 1,225,000 1,132,222 359,155 61,302 61,250 61,173 61,325 64.68%
  YoY % 8.19% 215.25% 485.88% 0.09% 0.13% -0.25% -
  Horiz. % 1,997.54% 1,846.26% 585.66% 99.96% 99.88% 99.75% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.27 % 5.08 % 162.53 % -12.42 % -17.58 % -19.80 % -1.74 % -26.68%
  YoY % -105.31% -96.87% 1,408.62% 29.35% 11.21% -1,037.93% -
  Horiz. % 15.52% -291.95% -9,340.80% 713.79% 1,010.34% 1,137.93% 100.00%
ROE -0.22 % 0.90 % 88.80 % 0.00 % 0.00 % -56.83 % -4.49 % -39.49%
  YoY % -124.44% -98.99% 0.00% 0.00% 0.00% -1,165.70% -
  Horiz. % 4.90% -20.04% -1,977.73% -0.00% -0.00% 1,265.70% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.18 3.85 5.55 17.31 23.21 17.22 79.26 -45.04%
  YoY % -43.38% -30.63% -67.94% -25.42% 34.79% -78.27% -
  Horiz. % 2.75% 4.86% 7.00% 21.84% 29.28% 21.73% 100.00%
EPS -0.02 0.09 8.88 -2.15 -4.08 -3.41 -1.66 -52.10%
  YoY % -122.22% -98.99% 513.02% 47.30% -19.65% -105.42% -
  Horiz. % 1.20% -5.42% -534.94% 129.52% 245.78% 205.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.1000 0.1000 -0.3800 -0.0900 0.0600 0.3700 -20.98%
  YoY % -10.00% 0.00% 126.32% -322.22% -250.00% -83.78% -
  Horiz. % 24.32% 27.03% 27.03% -102.70% -24.32% 16.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,410,762
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.11 1.81 0.83 0.44 0.59 0.44 2.02 -9.49%
  YoY % -38.67% 118.07% 88.64% -25.42% 34.09% -78.22% -
  Horiz. % 54.95% 89.60% 41.09% 21.78% 29.21% 21.78% 100.00%
EPS -0.01 0.04 1.32 -0.05 -0.10 -0.09 -0.04 -20.62%
  YoY % -125.00% -96.97% 2,740.00% 50.00% -11.11% -125.00% -
  Horiz. % 25.00% -100.00% -3,300.00% 125.00% 250.00% 225.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0457 0.0470 0.0149 -0.0097 -0.0023 0.0015 0.0094 30.14%
  YoY % -2.77% 215.44% 253.61% -321.74% -253.33% -84.04% -
  Horiz. % 486.17% 500.00% 158.51% -103.19% -24.47% 15.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.1000 0.1200 0.1200 0.0350 0.0350 0.0500 0.1300 -
P/RPS 4.59 3.12 2.16 0.20 0.15 0.29 0.16 74.92%
  YoY % 47.12% 44.44% 980.00% 33.33% -48.28% 81.25% -
  Horiz. % 2,868.75% 1,950.00% 1,350.00% 125.00% 93.75% 181.25% 100.00%
P/EPS -500.00 133.33 1.35 -1.63 -0.86 -1.47 -7.83 99.86%
  YoY % -475.01% 9,776.30% 182.82% -89.53% 41.50% 81.23% -
  Horiz. % 6,385.70% -1,702.81% -17.24% 20.82% 10.98% 18.77% 100.00%
EY -0.20 0.75 74.00 -61.43 -116.57 -68.20 -12.77 -49.96%
  YoY % -126.67% -98.99% 220.46% 47.30% -70.92% -434.06% -
  Horiz. % 1.57% -5.87% -579.48% 481.05% 912.84% 534.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.11 1.20 1.20 0.00 0.00 0.83 0.35 21.20%
  YoY % -7.50% 0.00% 0.00% 0.00% 0.00% 137.14% -
  Horiz. % 317.14% 342.86% 342.86% 0.00% 0.00% 237.14% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 30/08/13 28/08/12 23/08/11 01/09/10 07/07/09 29/08/08 -
Price 0.1200 0.0950 0.1000 0.0350 0.0350 0.0100 0.1200 -
P/RPS 5.50 2.47 1.80 0.20 0.15 0.06 0.15 82.22%
  YoY % 122.67% 37.22% 800.00% 33.33% 150.00% -60.00% -
  Horiz. % 3,666.67% 1,646.67% 1,200.00% 133.33% 100.00% 40.00% 100.00%
P/EPS -600.00 105.56 1.13 -1.63 -0.86 -0.29 -7.23 108.78%
  YoY % -668.40% 9,241.59% 169.33% -89.53% -196.55% 95.99% -
  Horiz. % 8,298.75% -1,460.03% -15.63% 22.54% 11.89% 4.01% 100.00%
EY -0.17 0.95 88.80 -61.43 -116.57 -341.00 -13.83 -51.94%
  YoY % -117.89% -98.93% 244.55% 47.30% 65.82% -2,365.65% -
  Horiz. % 1.23% -6.87% -642.08% 444.18% 842.88% 2,465.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.33 0.95 1.00 0.00 0.00 0.17 0.32 26.79%
  YoY % 40.00% -5.00% 0.00% 0.00% 0.00% -46.87% -
  Horiz. % 415.62% 296.88% 312.50% 0.00% 0.00% 53.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

405  286  645  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.29+0.025 
 KNM 0.21+0.01 

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