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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 51,952 51,748 40,087 29,073 27,676 25,011 42,511 3.40%
  YoY % 0.39% 29.09% 37.88% 5.05% 10.66% -41.17% -
  Horiz. % 122.21% 121.73% 94.30% 68.39% 65.10% 58.83% 100.00%
PBT 6,400 4,077 648 -463 -495 3,267 3,037 13.22%
  YoY % 56.98% 529.17% 239.96% 6.46% -115.15% 7.57% -
  Horiz. % 210.73% 134.24% 21.34% -15.25% -16.30% 107.57% 100.00%
Tax -1,602 -708 -476 -121 -921 -711 -734 13.89%
  YoY % -126.27% -48.74% -293.39% 86.86% -29.54% 3.13% -
  Horiz. % 218.26% 96.46% 64.85% 16.49% 125.48% 96.87% 100.00%
NP 4,798 3,369 172 -584 -1,416 2,556 2,303 13.01%
  YoY % 42.42% 1,858.72% 129.45% 58.76% -155.40% 10.99% -
  Horiz. % 208.34% 146.29% 7.47% -25.36% -61.49% 110.99% 100.00%
NP to SH 4,791 3,320 110 -624 -1,461 2,303 1,630 19.68%
  YoY % 44.31% 2,918.18% 117.63% 57.29% -163.44% 41.29% -
  Horiz. % 293.93% 203.68% 6.75% -38.28% -89.63% 141.29% 100.00%
Tax Rate 25.03 % 17.37 % 73.46 % - % - % 21.76 % 24.17 % 0.58%
  YoY % 44.10% -76.35% 0.00% 0.00% 0.00% -9.97% -
  Horiz. % 103.56% 71.87% 303.93% 0.00% 0.00% 90.03% 100.00%
Total Cost 47,154 48,379 39,915 29,657 29,092 22,455 40,208 2.69%
  YoY % -2.53% 21.21% 34.59% 1.94% 29.56% -44.15% -
  Horiz. % 117.28% 120.32% 99.27% 73.76% 72.35% 55.85% 100.00%
Net Worth 177,843 158,082 149,469 155,871 146,099 129,543 125,384 6.00%
  YoY % 12.50% 5.76% -4.11% 6.69% 12.78% 3.32% -
  Horiz. % 141.84% 126.08% 119.21% 124.31% 116.52% 103.32% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 177,843 158,082 149,469 155,871 146,099 129,543 125,384 6.00%
  YoY % 12.50% 5.76% -4.11% 6.69% 12.78% 3.32% -
  Horiz. % 141.84% 126.08% 119.21% 124.31% 116.52% 103.32% 100.00%
NOSH 1,976,035 1,976,035 1,868,368 1,731,909 1,623,333 1,439,375 1,253,846 7.87%
  YoY % 0.00% 5.76% 7.88% 6.69% 12.78% 14.80% -
  Horiz. % 157.60% 157.60% 149.01% 138.13% 129.47% 114.80% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.24 % 6.51 % 0.43 % -2.01 % -5.12 % 10.22 % 5.42 % 9.29%
  YoY % 41.94% 1,413.95% 121.39% 60.74% -150.10% 88.56% -
  Horiz. % 170.48% 120.11% 7.93% -37.08% -94.46% 188.56% 100.00%
ROE 2.69 % 2.10 % 0.07 % -0.40 % -1.00 % 1.78 % 1.30 % 12.88%
  YoY % 28.10% 2,900.00% 117.50% 60.00% -156.18% 36.92% -
  Horiz. % 206.92% 161.54% 5.38% -30.77% -76.92% 136.92% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.63 2.62 2.15 1.68 1.70 1.74 3.39 -4.14%
  YoY % 0.38% 21.86% 27.98% -1.18% -2.30% -48.67% -
  Horiz. % 77.58% 77.29% 63.42% 49.56% 50.15% 51.33% 100.00%
EPS 0.24 0.17 0.01 -0.04 -0.09 0.16 0.13 10.75%
  YoY % 41.18% 1,600.00% 125.00% 55.56% -156.25% 23.08% -
  Horiz. % 184.62% 130.77% 7.69% -30.77% -69.23% 123.08% 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 0.0800 0.0800 0.0900 0.0900 0.0900 0.1000 -1.74%
  YoY % 12.50% 0.00% -11.11% 0.00% 0.00% -10.00% -
  Horiz. % 90.00% 80.00% 80.00% 90.00% 90.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,076,035
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.50 2.49 1.93 1.40 1.33 1.20 2.05 3.36%
  YoY % 0.40% 29.02% 37.86% 5.26% 10.83% -41.46% -
  Horiz. % 121.95% 121.46% 94.15% 68.29% 64.88% 58.54% 100.00%
EPS 0.23 0.16 0.01 -0.03 -0.07 0.11 0.08 19.24%
  YoY % 43.75% 1,500.00% 133.33% 57.14% -163.64% 37.50% -
  Horiz. % 287.50% 200.00% 12.50% -37.50% -87.50% 137.50% 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 0.0857 0.0761 0.0720 0.0751 0.0704 0.0624 0.0604 6.00%
  YoY % 12.61% 5.69% -4.13% 6.68% 12.82% 3.31% -
  Horiz. % 141.89% 125.99% 119.21% 124.34% 116.56% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0700 0.0950 0.1300 0.0600 0.0800 0.1100 0.0950 -
P/RPS 2.66 3.63 6.06 3.57 4.69 6.33 2.80 -0.85%
  YoY % -26.72% -40.10% 69.75% -23.88% -25.91% 126.07% -
  Horiz. % 95.00% 129.64% 216.43% 127.50% 167.50% 226.07% 100.00%
P/EPS 28.87 56.54 2,208.07 -166.53 -88.89 68.75 73.08 -14.33%
  YoY % -48.94% -97.44% 1,425.93% -87.34% -229.29% -5.93% -
  Horiz. % 39.50% 77.37% 3,021.44% -227.87% -121.63% 94.07% 100.00%
EY 3.46 1.77 0.05 -0.60 -1.13 1.45 1.37 16.69%
  YoY % 95.48% 3,440.00% 108.33% 46.90% -177.93% 5.84% -
  Horiz. % 252.55% 129.20% 3.65% -43.80% -82.48% 105.84% 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 0.78 1.19 1.63 0.67 0.89 1.22 0.95 -3.23%
  YoY % -34.45% -26.99% 143.28% -24.72% -27.05% 28.42% -
  Horiz. % 82.11% 125.26% 171.58% 70.53% 93.68% 128.42% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 22/11/17 22/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.0900 0.0800 0.1200 0.0550 0.0850 0.0950 0.0900 -
P/RPS 3.42 3.05 5.59 3.28 4.99 5.47 2.65 4.34%
  YoY % 12.13% -45.44% 70.43% -34.27% -8.78% 106.42% -
  Horiz. % 129.06% 115.09% 210.94% 123.77% 188.30% 206.42% 100.00%
P/EPS 37.12 47.62 2,038.22 -152.65 -94.44 59.38 69.23 -9.86%
  YoY % -22.05% -97.66% 1,435.22% -61.64% -259.04% -14.23% -
  Horiz. % 53.62% 68.79% 2,944.13% -220.50% -136.41% 85.77% 100.00%
EY 2.69 2.10 0.05 -0.66 -1.06 1.68 1.44 10.97%
  YoY % 28.10% 4,100.00% 107.58% 37.74% -163.10% 16.67% -
  Horiz. % 186.81% 145.83% 3.47% -45.83% -73.61% 116.67% 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 1.00 1.50 0.61 0.94 1.06 0.90 1.77%
  YoY % 0.00% -33.33% 145.90% -35.11% -11.32% 17.78% -
  Horiz. % 111.11% 111.11% 166.67% 67.78% 104.44% 117.78% 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.
 


 

334  324  564  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers