Highlights

[LUSTER] YoY Quarter Result on 2020-06-30 [#2]

Stock [LUSTER]: LUSTER INDUSTRIES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -86.44%    YoY -     -78.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 35,432 35,619 44,737 34,505 31,557 30,246 26,717 4.81%
  YoY % -0.53% -20.38% 29.65% 9.34% 4.33% 13.21% -
  Horiz. % 132.62% 133.32% 167.45% 129.15% 118.12% 113.21% 100.00%
PBT 751 1,601 2,682 2,408 1,938 339 61 51.90%
  YoY % -53.09% -40.31% 11.38% 24.25% 471.68% 455.74% -
  Horiz. % 1,231.15% 2,624.59% 4,396.72% 3,947.54% 3,177.05% 555.74% 100.00%
Tax -519 -532 -691 -400 -470 -288 -133 25.45%
  YoY % 2.44% 23.01% -72.75% 14.89% -63.19% -116.54% -
  Horiz. % 390.23% 400.00% 519.55% 300.75% 353.38% 216.54% 100.00%
NP 232 1,069 1,991 2,008 1,468 51 -72 -
  YoY % -78.30% -46.31% -0.85% 36.78% 2,778.43% 170.83% -
  Horiz. % -322.22% -1,484.72% -2,765.28% -2,788.89% -2,038.89% -70.83% 100.00%
NP to SH 233 1,069 1,968 1,979 1,520 51 -245 -
  YoY % -78.20% -45.68% -0.56% 30.20% 2,880.39% 120.82% -
  Horiz. % -95.10% -436.33% -803.27% -807.76% -620.41% -20.82% 100.00%
Tax Rate 69.11 % 33.23 % 25.76 % 16.61 % 24.25 % 84.96 % 218.03 % -17.41%
  YoY % 107.97% 29.00% 55.09% -31.51% -71.46% -61.03% -
  Horiz. % 31.70% 15.24% 11.81% 7.62% 11.12% 38.97% 100.00%
Total Cost 35,200 34,550 42,746 32,497 30,089 30,195 26,789 4.65%
  YoY % 1.88% -19.17% 31.54% 8.00% -0.35% 12.71% -
  Horiz. % 131.40% 128.97% 159.57% 121.31% 112.32% 112.71% 100.00%
Net Worth 195,627 177,843 158,082 145,091 151,999 163,000 110,250 10.02%
  YoY % 10.00% 12.50% 8.95% -4.55% -6.75% 47.85% -
  Horiz. % 177.44% 161.31% 143.39% 131.60% 137.87% 147.85% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 195,627 177,843 158,082 145,091 151,999 163,000 110,250 10.02%
  YoY % 10.00% 12.50% 8.95% -4.55% -6.75% 47.85% -
  Horiz. % 177.44% 161.31% 143.39% 131.60% 137.87% 147.85% 100.00%
NOSH 2,173,638 1,976,035 1,976,035 1,813,642 1,688,888 1,630,000 1,225,000 10.02%
  YoY % 10.00% 0.00% 8.95% 7.39% 3.61% 33.06% -
  Horiz. % 177.44% 161.31% 161.31% 148.05% 137.87% 133.06% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.65 % 3.00 % 4.45 % 5.82 % 4.65 % 0.17 % -0.27 % -
  YoY % -78.33% -32.58% -23.54% 25.16% 2,635.29% 162.96% -
  Horiz. % -240.74% -1,111.11% -1,648.15% -2,155.56% -1,722.22% -62.96% 100.00%
ROE 0.12 % 0.60 % 1.24 % 1.36 % 1.00 % 0.03 % -0.22 % -
  YoY % -80.00% -51.61% -8.82% 36.00% 3,233.33% 113.64% -
  Horiz. % -54.55% -272.73% -563.64% -618.18% -454.55% -13.64% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.63 1.80 2.26 1.90 1.87 1.86 2.18 -4.73%
  YoY % -9.44% -20.35% 18.95% 1.60% 0.54% -14.68% -
  Horiz. % 74.77% 82.57% 103.67% 87.16% 85.78% 85.32% 100.00%
EPS 0.01 0.05 0.10 0.11 0.09 0.00 -0.02 -
  YoY % -80.00% -50.00% -9.09% 22.22% 0.00% 0.00% -
  Horiz. % -50.00% -250.00% -500.00% -550.00% -450.00% -0.00% 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 0.0900 0.0900 0.0800 0.0800 0.0900 0.1000 0.0900 -
  YoY % 0.00% 12.50% 0.00% -11.11% -10.00% 11.11% -
  Horiz. % 100.00% 100.00% 88.89% 88.89% 100.00% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,410,762
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.47 1.48 1.86 1.43 1.31 1.25 1.11 4.79%
  YoY % -0.68% -20.43% 30.07% 9.16% 4.80% 12.61% -
  Horiz. % 132.43% 133.33% 167.57% 128.83% 118.02% 112.61% 100.00%
EPS 0.01 0.04 0.08 0.08 0.06 0.00 -0.01 -
  YoY % -75.00% -50.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % -100.00% -400.00% -800.00% -800.00% -600.00% -0.00% 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 0.0811 0.0738 0.0656 0.0602 0.0631 0.0676 0.0457 10.02%
  YoY % 9.89% 12.50% 8.97% -4.60% -6.66% 47.92% -
  Horiz. % 177.46% 161.49% 143.54% 131.73% 138.07% 147.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1300 0.0750 0.0850 0.1250 0.0750 0.0800 0.1000 -
P/RPS 7.98 4.16 3.75 6.57 4.01 4.31 4.59 9.65%
  YoY % 91.83% 10.93% -42.92% 63.84% -6.96% -6.10% -
  Horiz. % 173.86% 90.63% 81.70% 143.14% 87.36% 93.90% 100.00%
P/EPS 1,212.76 138.64 85.35 114.56 83.33 2,556.86 -500.00 -
  YoY % 774.75% 62.44% -25.50% 37.48% -96.74% 611.37% -
  Horiz. % -242.55% -27.73% -17.07% -22.91% -16.67% -511.37% 100.00%
EY 0.08 0.72 1.17 0.87 1.20 0.04 -0.20 -
  YoY % -88.89% -38.46% 34.48% -27.50% 2,900.00% 120.00% -
  Horiz. % -40.00% -360.00% -585.00% -435.00% -600.00% -20.00% 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 1.44 0.83 1.06 1.56 0.83 0.80 1.11 4.43%
  YoY % 73.49% -21.70% -32.05% 87.95% 3.75% -27.93% -
  Horiz. % 129.73% 74.77% 95.50% 140.54% 74.77% 72.07% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 26/08/19 28/08/18 25/08/17 29/08/16 20/08/15 22/08/14 -
Price 0.1400 0.0700 0.1050 0.1250 0.0700 0.0800 0.1200 -
P/RPS 8.59 3.88 4.64 6.57 3.75 4.31 5.50 7.71%
  YoY % 121.39% -16.38% -29.38% 75.20% -12.99% -21.64% -
  Horiz. % 156.18% 70.55% 84.36% 119.45% 68.18% 78.36% 100.00%
P/EPS 1,306.05 129.39 105.43 114.56 77.78 2,556.86 -600.00 -
  YoY % 909.39% 22.73% -7.97% 47.29% -96.96% 526.14% -
  Horiz. % -217.68% -21.56% -17.57% -19.09% -12.96% -426.14% 100.00%
EY 0.08 0.77 0.95 0.87 1.29 0.04 -0.17 -
  YoY % -89.61% -18.95% 9.20% -32.56% 3,125.00% 123.53% -
  Horiz. % -47.06% -452.94% -558.82% -511.76% -758.82% -23.53% 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 1.56 0.78 1.31 1.56 0.78 0.80 1.33 2.69%
  YoY % 100.00% -40.46% -16.03% 100.00% -2.50% -39.85% -
  Horiz. % 117.29% 58.65% 98.50% 117.29% 58.65% 60.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS