[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 81.93%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 167,292 192,856 182,551 177,924 165,026 187,576 174,438 -2.75%
PBT 7,040 11,076 12,746 12,757 7,156 7,908 10,071 -21.25%
Tax -3,132 -4,188 -3,417 -3,270 -1,946 -1,764 2,705 -
NP 3,908 6,888 9,329 9,486 5,210 6,144 12,776 -54.63%
-
NP to SH 3,902 6,872 9,310 9,478 5,210 6,144 12,652 -54.38%
-
Tax Rate 44.49% 37.81% 26.81% 25.63% 27.19% 22.31% -26.86% -
Total Cost 163,384 185,968 173,222 168,437 159,816 181,432 161,662 0.70%
-
Net Worth 195,627 186,843 179,717 177,843 177,843 177,843 158,082 15.28%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 195,627 186,843 179,717 177,843 177,843 177,843 158,082 15.28%
NOSH 2,173,638 2,076,035 2,076,035 1,976,035 1,976,035 1,976,035 1,976,035 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.34% 3.57% 5.11% 5.33% 3.16% 3.28% 7.32% -
ROE 1.99% 3.68% 5.18% 5.33% 2.93% 3.45% 8.00% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.70 9.29 9.14 9.00 8.35 9.49 8.83 -8.73%
EPS 0.18 0.32 0.47 0.48 0.26 0.32 0.64 -57.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.17%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.53 6.38 6.04 5.89 5.46 6.21 5.77 -2.79%
EPS 0.13 0.23 0.31 0.31 0.17 0.20 0.42 -54.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0618 0.0595 0.0588 0.0588 0.0588 0.0523 15.25%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.13 0.055 0.09 0.07 0.075 0.08 0.075 -
P/RPS 1.69 0.59 0.98 0.78 0.90 0.84 0.85 58.18%
P/EPS 72.42 16.62 19.30 14.59 28.45 25.73 11.71 237.30%
EY 1.38 6.02 5.18 6.85 3.52 3.89 8.54 -70.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.61 1.00 0.78 0.83 0.89 0.94 32.92%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 26/11/19 26/08/19 29/05/19 27/02/19 -
Price 0.14 0.13 0.085 0.09 0.07 0.075 0.085 -
P/RPS 1.82 1.40 0.93 1.00 0.84 0.79 0.96 53.23%
P/EPS 77.99 39.27 18.23 18.76 26.55 24.12 13.28 225.85%
EY 1.28 2.55 5.49 5.33 3.77 4.15 7.53 -69.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 0.94 1.00 0.78 0.83 1.06 29.41%

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