[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.68%
YoY- 120.74%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 183,186 171,284 163,620 140,738 138,940 128,236 118,452 33.69%
PBT 12,012 9,864 9,000 6,901 6,570 8,560 7,488 36.99%
Tax -2,613 -2,504 -2,244 -1,661 -1,561 -1,390 -1,180 69.80%
NP 9,398 7,360 6,756 5,240 5,009 7,170 6,308 30.41%
-
NP to SH 9,245 7,228 6,584 5,084 4,810 6,996 6,076 32.25%
-
Tax Rate 21.75% 25.39% 24.93% 24.07% 23.76% 16.24% 15.76% -
Total Cost 173,788 163,924 156,864 135,498 133,930 121,066 112,144 33.87%
-
Net Worth 158,082 158,082 138,593 151,597 149,469 145,091 118,144 21.40%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 158,082 158,082 138,593 151,597 149,469 145,091 118,144 21.40%
NOSH 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,687,777 11.07%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.13% 4.30% 4.13% 3.72% 3.61% 5.59% 5.33% -
ROE 5.85% 4.57% 4.75% 3.35% 3.22% 4.82% 5.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.27 8.67 9.44 7.43 7.44 7.07 7.02 20.34%
EPS 0.47 0.36 0.32 0.27 0.25 0.38 0.36 19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.28 5.87 5.61 4.83 4.76 4.40 4.06 33.71%
EPS 0.32 0.25 0.23 0.17 0.16 0.24 0.21 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0542 0.0475 0.052 0.0513 0.0498 0.0405 21.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.095 0.085 0.09 0.105 0.13 0.125 0.115 -
P/RPS 1.02 0.98 0.95 1.41 1.75 1.77 1.64 -27.11%
P/EPS 20.30 23.24 23.68 39.14 50.49 32.40 31.94 -26.05%
EY 4.92 4.30 4.22 2.56 1.98 3.09 3.13 35.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.06 1.13 1.31 1.63 1.56 1.64 -19.23%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 23/05/18 28/02/18 22/11/17 25/08/17 23/05/17 -
Price 0.08 0.105 0.10 0.10 0.12 0.125 0.15 -
P/RPS 0.86 1.21 1.06 1.35 1.61 1.77 2.14 -45.51%
P/EPS 17.10 28.71 26.31 37.27 46.61 32.40 41.67 -44.74%
EY 5.85 3.48 3.80 2.68 2.15 3.09 2.40 81.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.31 1.25 1.25 1.50 1.56 2.14 -39.75%

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