Highlights

[LUSTER] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 51,748 40,087 29,073 27,676 25,011 42,511 35,862 6.30%
  YoY % 29.09% 37.88% 5.05% 10.66% -41.17% 18.54% -
  Horiz. % 144.30% 111.78% 81.07% 77.17% 69.74% 118.54% 100.00%
PBT 4,077 648 -463 -495 3,267 3,037 2,198 10.84%
  YoY % 529.17% 239.96% 6.46% -115.15% 7.57% 38.17% -
  Horiz. % 185.49% 29.48% -21.06% -22.52% 148.64% 138.17% 100.00%
Tax -708 -476 -121 -921 -711 -734 -295 15.70%
  YoY % -48.74% -293.39% 86.86% -29.54% 3.13% -148.81% -
  Horiz. % 240.00% 161.36% 41.02% 312.20% 241.02% 248.81% 100.00%
NP 3,369 172 -584 -1,416 2,556 2,303 1,903 9.98%
  YoY % 1,858.72% 129.45% 58.76% -155.40% 10.99% 21.02% -
  Horiz. % 177.04% 9.04% -30.69% -74.41% 134.31% 121.02% 100.00%
NP to SH 3,320 110 -624 -1,461 2,303 1,630 628 31.97%
  YoY % 2,918.18% 117.63% 57.29% -163.44% 41.29% 159.55% -
  Horiz. % 528.66% 17.52% -99.36% -232.64% 366.72% 259.55% 100.00%
Tax Rate 17.37 % 73.46 % - % - % 21.76 % 24.17 % 13.42 % 4.39%
  YoY % -76.35% 0.00% 0.00% 0.00% -9.97% 80.10% -
  Horiz. % 129.43% 547.39% 0.00% 0.00% 162.15% 180.10% 100.00%
Total Cost 48,379 39,915 29,657 29,092 22,455 40,208 33,959 6.07%
  YoY % 21.21% 34.59% 1.94% 29.56% -44.15% 18.40% -
  Horiz. % 142.46% 117.54% 87.33% 85.67% 66.12% 118.40% 100.00%
Net Worth 158,082 149,469 155,871 146,099 129,543 125,384 69,079 14.79%
  YoY % 5.76% -4.11% 6.69% 12.78% 3.32% 81.51% -
  Horiz. % 228.84% 216.37% 225.64% 211.49% 187.53% 181.51% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 158,082 149,469 155,871 146,099 129,543 125,384 69,079 14.79%
  YoY % 5.76% -4.11% 6.69% 12.78% 3.32% 81.51% -
  Horiz. % 228.84% 216.37% 225.64% 211.49% 187.53% 181.51% 100.00%
NOSH 1,976,035 1,868,368 1,731,909 1,623,333 1,439,375 1,253,846 627,999 21.04%
  YoY % 5.76% 7.88% 6.69% 12.78% 14.80% 99.66% -
  Horiz. % 314.66% 297.51% 275.78% 258.49% 229.20% 199.66% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.51 % 0.43 % -2.01 % -5.12 % 10.22 % 5.42 % 5.31 % 3.45%
  YoY % 1,413.95% 121.39% 60.74% -150.10% 88.56% 2.07% -
  Horiz. % 122.60% 8.10% -37.85% -96.42% 192.47% 102.07% 100.00%
ROE 2.10 % 0.07 % -0.40 % -1.00 % 1.78 % 1.30 % 0.91 % 14.95%
  YoY % 2,900.00% 117.50% 60.00% -156.18% 36.92% 42.86% -
  Horiz. % 230.77% 7.69% -43.96% -109.89% 195.60% 142.86% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.62 2.15 1.68 1.70 1.74 3.39 5.71 -12.17%
  YoY % 21.86% 27.98% -1.18% -2.30% -48.67% -40.63% -
  Horiz. % 45.88% 37.65% 29.42% 29.77% 30.47% 59.37% 100.00%
EPS 0.17 0.01 -0.04 -0.09 0.16 0.13 0.10 9.24%
  YoY % 1,600.00% 125.00% 55.56% -156.25% 23.08% 30.00% -
  Horiz. % 170.00% 10.00% -40.00% -90.00% 160.00% 130.00% 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 0.0800 0.0800 0.0900 0.0900 0.0900 0.1000 0.1100 -5.17%
  YoY % 0.00% -11.11% 0.00% 0.00% -10.00% -9.09% -
  Horiz. % 72.73% 72.73% 81.82% 81.82% 81.82% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,971,724
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.62 2.03 1.47 1.40 1.27 2.15 1.81 6.36%
  YoY % 29.06% 38.10% 5.00% 10.24% -40.93% 18.78% -
  Horiz. % 144.75% 112.15% 81.22% 77.35% 70.17% 118.78% 100.00%
EPS 0.17 0.01 -0.03 -0.07 0.12 0.08 0.03 33.50%
  YoY % 1,600.00% 133.33% 57.14% -158.33% 50.00% 166.67% -
  Horiz. % 566.67% 33.33% -100.00% -233.33% 400.00% 266.67% 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 0.0800 0.0756 0.0789 0.0739 0.0656 0.0635 0.0350 14.77%
  YoY % 5.82% -4.18% 6.77% 12.65% 3.31% 81.43% -
  Horiz. % 228.57% 216.00% 225.43% 211.14% 187.43% 181.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0950 0.1300 0.0600 0.0800 0.1100 0.0950 0.0900 -
P/RPS 3.63 6.06 3.57 4.69 6.33 2.80 1.58 14.86%
  YoY % -40.10% 69.75% -23.88% -25.91% 126.07% 77.22% -
  Horiz. % 229.75% 383.54% 225.95% 296.84% 400.63% 177.22% 100.00%
P/EPS 56.54 2,208.07 -166.53 -88.89 68.75 73.08 90.00 -7.45%
  YoY % -97.44% 1,425.93% -87.34% -229.29% -5.93% -18.80% -
  Horiz. % 62.82% 2,453.41% -185.03% -98.77% 76.39% 81.20% 100.00%
EY 1.77 0.05 -0.60 -1.13 1.45 1.37 1.11 8.08%
  YoY % 3,440.00% 108.33% 46.90% -177.93% 5.84% 23.42% -
  Horiz. % 159.46% 4.50% -54.05% -101.80% 130.63% 123.42% 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 1.19 1.63 0.67 0.89 1.22 0.95 0.82 6.40%
  YoY % -26.99% 143.28% -24.72% -27.05% 28.42% 15.85% -
  Horiz. % 145.12% 198.78% 81.71% 108.54% 148.78% 115.85% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 22/11/16 27/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.0800 0.1200 0.0550 0.0850 0.0950 0.0900 0.1200 -
P/RPS 3.05 5.59 3.28 4.99 5.47 2.65 2.10 6.41%
  YoY % -45.44% 70.43% -34.27% -8.78% 106.42% 26.19% -
  Horiz. % 145.24% 266.19% 156.19% 237.62% 260.48% 126.19% 100.00%
P/EPS 47.62 2,038.22 -152.65 -94.44 59.38 69.23 120.00 -14.27%
  YoY % -97.66% 1,435.22% -61.64% -259.04% -14.23% -42.31% -
  Horiz. % 39.68% 1,698.52% -127.21% -78.70% 49.48% 57.69% 100.00%
EY 2.10 0.05 -0.66 -1.06 1.68 1.44 0.83 16.72%
  YoY % 4,100.00% 107.58% 37.74% -163.10% 16.67% 73.49% -
  Horiz. % 253.01% 6.02% -79.52% -127.71% 202.41% 173.49% 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 1.00 1.50 0.61 0.94 1.06 0.90 1.09 -1.43%
  YoY % -33.33% 145.90% -35.11% -11.32% 17.78% -17.43% -
  Horiz. % 91.74% 137.61% 55.96% 86.24% 97.25% 82.57% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers