[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -95.33%
YoY- 101.33%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 128,236 118,452 113,886 114,382 113,428 100,628 119,015 5.10%
PBT 8,560 7,488 -24,311 909 2,290 -3,172 -14,451 -
Tax -1,390 -1,180 -991 -1,074 -1,370 -860 -2,681 -35.48%
NP 7,170 6,308 -25,302 -165 920 -4,032 -17,132 -
-
NP to SH 6,996 6,076 -24,517 62 1,342 -3,396 -17,868 -
-
Tax Rate 16.24% 15.76% - 118.15% 59.83% - - -
Total Cost 121,066 112,144 139,188 114,547 112,508 104,660 136,147 -7.53%
-
Net Worth 145,091 118,144 120,858 155,871 150,975 127,350 150,291 -2.32%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 145,091 118,144 120,858 155,871 150,975 127,350 150,291 -2.32%
NOSH 1,976,035 1,687,777 1,726,549 1,731,910 1,677,500 1,415,000 1,669,906 11.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.59% 5.33% -22.22% -0.14% 0.81% -4.01% -14.39% -
ROE 4.82% 5.14% -20.29% 0.04% 0.89% -2.67% -11.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.07 7.02 6.60 6.60 6.76 7.11 7.13 -0.56%
EPS 0.38 0.36 -1.42 0.00 0.08 -0.24 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.09 0.09 0.09 0.09 -7.55%
Adjusted Per Share Value based on latest NOSH - 1,731,910
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.24 3.92 3.77 3.78 3.75 3.33 3.94 5.01%
EPS 0.23 0.20 -0.81 0.00 0.04 -0.11 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0391 0.04 0.0516 0.0499 0.0421 0.0497 -2.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.125 0.115 0.05 0.06 0.075 0.07 0.08 -
P/RPS 1.77 1.64 0.76 0.91 1.11 0.98 1.12 35.71%
P/EPS 32.40 31.94 -3.52 1,658.23 93.75 -29.17 -7.48 -
EY 3.09 3.13 -28.40 0.06 1.07 -3.43 -13.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.64 0.71 0.67 0.83 0.78 0.89 45.42%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 23/05/17 28/02/17 22/11/16 29/08/16 30/05/16 25/02/16 -
Price 0.125 0.15 0.09 0.055 0.07 0.065 0.075 -
P/RPS 1.77 2.14 1.36 0.83 1.04 0.91 1.05 41.68%
P/EPS 32.40 41.67 -6.34 1,520.04 87.50 -27.08 -7.01 -
EY 3.09 2.40 -15.78 0.07 1.14 -3.69 -14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.14 1.29 0.61 0.78 0.72 0.83 52.35%

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