[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 29.5%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 174,438 183,186 171,284 163,620 140,738 138,940 128,236 22.69%
PBT 10,071 12,012 9,864 9,000 6,901 6,570 8,560 11.41%
Tax 2,705 -2,613 -2,504 -2,244 -1,661 -1,561 -1,390 -
NP 12,776 9,398 7,360 6,756 5,240 5,009 7,170 46.82%
-
NP to SH 12,652 9,245 7,228 6,584 5,084 4,810 6,996 48.27%
-
Tax Rate -26.86% 21.75% 25.39% 24.93% 24.07% 23.76% 16.24% -
Total Cost 161,662 173,788 163,924 156,864 135,498 133,930 121,066 21.19%
-
Net Worth 158,082 158,082 158,082 138,593 151,597 149,469 145,091 5.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 158,082 158,082 158,082 138,593 151,597 149,469 145,091 5.86%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.32% 5.13% 4.30% 4.13% 3.72% 3.61% 5.59% -
ROE 8.00% 5.85% 4.57% 4.75% 3.35% 3.22% 4.82% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.83 9.27 8.67 9.44 7.43 7.44 7.07 15.92%
EPS 0.64 0.47 0.36 0.32 0.27 0.25 0.38 41.42%
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 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 1,976,035
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.98 6.28 5.87 5.61 4.83 4.76 4.40 22.62%
EPS 0.43 0.32 0.25 0.23 0.17 0.16 0.24 47.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0542 0.0542 0.0475 0.052 0.0513 0.0498 5.79%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.075 0.095 0.085 0.09 0.105 0.13 0.125 -
P/RPS 0.85 1.02 0.98 0.95 1.41 1.75 1.77 -38.59%
P/EPS 11.71 20.30 23.24 23.68 39.14 50.49 32.40 -49.16%
EY 8.54 4.92 4.30 4.22 2.56 1.98 3.09 96.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.19 1.06 1.13 1.31 1.63 1.56 -28.59%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 23/05/18 28/02/18 22/11/17 25/08/17 -
Price 0.085 0.08 0.105 0.10 0.10 0.12 0.125 -
P/RPS 0.96 0.86 1.21 1.06 1.35 1.61 1.77 -33.41%
P/EPS 13.28 17.10 28.71 26.31 37.27 46.61 32.40 -44.73%
EY 7.53 5.85 3.48 3.80 2.68 2.15 3.09 80.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.31 1.25 1.25 1.50 1.56 -22.65%

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