[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 36.85%
YoY- 148.86%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 177,924 165,026 187,576 174,438 183,186 171,284 163,620 5.74%
PBT 12,757 7,156 7,908 10,071 12,012 9,864 9,000 26.15%
Tax -3,270 -1,946 -1,764 2,705 -2,613 -2,504 -2,244 28.50%
NP 9,486 5,210 6,144 12,776 9,398 7,360 6,756 25.36%
-
NP to SH 9,478 5,210 6,144 12,652 9,245 7,228 6,584 27.46%
-
Tax Rate 25.63% 27.19% 22.31% -26.86% 21.75% 25.39% 24.93% -
Total Cost 168,437 159,816 181,432 161,662 173,788 163,924 156,864 4.85%
-
Net Worth 177,843 177,843 177,843 158,082 158,082 158,082 138,593 18.06%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 177,843 177,843 177,843 158,082 158,082 158,082 138,593 18.06%
NOSH 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.33% 3.16% 3.28% 7.32% 5.13% 4.30% 4.13% -
ROE 5.33% 2.93% 3.45% 8.00% 5.85% 4.57% 4.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.00 8.35 9.49 8.83 9.27 8.67 9.44 -3.12%
EPS 0.48 0.26 0.32 0.64 0.47 0.36 0.32 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.10 5.66 6.43 5.98 6.28 5.87 5.61 5.73%
EPS 0.33 0.18 0.21 0.43 0.32 0.25 0.23 27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.061 0.061 0.0542 0.0542 0.0542 0.0475 18.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.07 0.075 0.08 0.075 0.095 0.085 0.09 -
P/RPS 0.78 0.90 0.84 0.85 1.02 0.98 0.95 -12.30%
P/EPS 14.59 28.45 25.73 11.71 20.30 23.24 23.68 -27.57%
EY 6.85 3.52 3.89 8.54 4.92 4.30 4.22 38.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.89 0.94 1.19 1.06 1.13 -21.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 23/05/18 -
Price 0.09 0.07 0.075 0.085 0.08 0.105 0.10 -
P/RPS 1.00 0.84 0.79 0.96 0.86 1.21 1.06 -3.80%
P/EPS 18.76 26.55 24.12 13.28 17.10 28.71 26.31 -20.17%
EY 5.33 3.77 4.15 7.53 5.85 3.48 3.80 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.83 1.06 1.00 1.31 1.25 -13.81%

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