[LUSTER] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 85.71%
YoY- -49.62%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 143,940 141,000 148,029 155,770 157,860 158,747 160,210 -6.88%
PBT 11,508 4,189 5,090 7,388 4,716 -14,824 8,026 27.12%
Tax -1,136 -2,445 -426 -430 -504 -3,555 -1,320 -9.51%
NP 10,372 1,744 4,664 6,958 4,212 -18,379 6,706 33.70%
-
NP to SH 10,720 2,251 4,060 5,980 3,220 -16,686 3,344 117.25%
-
Tax Rate 9.87% 58.37% 8.37% 5.82% 10.69% - 16.45% -
Total Cost 133,568 139,256 143,365 148,812 153,648 177,126 153,504 -8.84%
-
Net Worth 302,267 272,038 302,262 272,037 272,036 267,418 295,402 1.54%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 302,267 272,038 302,262 272,037 272,036 267,418 295,402 1.54%
NOSH 3,022,674 3,022,674 3,022,674 3,022,674 3,022,624 3,022,624 3,022,624 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.21% 1.24% 3.15% 4.47% 2.67% -11.58% 4.19% -
ROE 3.55% 0.83% 1.34% 2.20% 1.18% -6.24% 1.13% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.76 4.66 4.90 5.15 5.22 5.34 5.42 -8.28%
EPS 0.36 0.07 0.13 0.20 0.12 -0.56 0.31 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.09 0.09 0.09 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 3,022,674
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.94 4.83 5.08 5.34 5.41 5.44 5.49 -6.78%
EPS 0.37 0.08 0.14 0.21 0.11 -0.57 0.11 124.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.0933 0.1036 0.0933 0.0933 0.0917 0.1013 1.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.075 0.07 0.075 0.085 0.085 0.095 0.095 -
P/RPS 1.57 1.50 1.53 1.65 1.63 1.78 1.75 -6.97%
P/EPS 21.15 94.00 55.84 42.96 79.79 -16.92 83.92 -60.06%
EY 4.73 1.06 1.79 2.33 1.25 -5.91 1.19 150.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.75 0.94 0.94 1.06 0.95 -14.56%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 29/11/23 28/08/23 29/05/23 28/02/23 29/11/22 -
Price 0.075 0.07 0.065 0.08 0.08 0.09 0.10 -
P/RPS 1.57 1.50 1.33 1.55 1.53 1.68 1.84 -10.03%
P/EPS 21.15 94.00 48.39 40.44 75.10 -16.03 88.34 -61.40%
EY 4.73 1.06 2.07 2.47 1.33 -6.24 1.13 159.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.65 0.89 0.89 1.00 1.00 -17.43%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment