[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -51.44%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 182,551 177,924 165,026 187,576 174,438 183,186 171,284 4.32%
PBT 12,746 12,757 7,156 7,908 10,071 12,012 9,864 18.57%
Tax -3,417 -3,270 -1,946 -1,764 2,705 -2,613 -2,504 22.95%
NP 9,329 9,486 5,210 6,144 12,776 9,398 7,360 17.07%
-
NP to SH 9,310 9,478 5,210 6,144 12,652 9,245 7,228 18.32%
-
Tax Rate 26.81% 25.63% 27.19% 22.31% -26.86% 21.75% 25.39% -
Total Cost 173,222 168,437 159,816 181,432 161,662 173,788 163,924 3.73%
-
Net Worth 179,717 177,843 177,843 177,843 158,082 158,082 158,082 8.90%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 179,717 177,843 177,843 177,843 158,082 158,082 158,082 8.90%
NOSH 2,076,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 3.33%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.11% 5.33% 3.16% 3.28% 7.32% 5.13% 4.30% -
ROE 5.18% 5.33% 2.93% 3.45% 8.00% 5.85% 4.57% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.14 9.00 8.35 9.49 8.83 9.27 8.67 3.57%
EPS 0.47 0.48 0.26 0.32 0.64 0.47 0.36 19.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 1,976,035
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.26 6.10 5.66 6.43 5.98 6.28 5.87 4.36%
EPS 0.32 0.33 0.18 0.21 0.43 0.32 0.25 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.061 0.061 0.061 0.0542 0.0542 0.0542 8.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.09 0.07 0.075 0.08 0.075 0.095 0.085 -
P/RPS 0.98 0.78 0.90 0.84 0.85 1.02 0.98 0.00%
P/EPS 19.30 14.59 28.45 25.73 11.71 20.30 23.24 -11.61%
EY 5.18 6.85 3.52 3.89 8.54 4.92 4.30 13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.83 0.89 0.94 1.19 1.06 -3.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.085 0.09 0.07 0.075 0.085 0.08 0.105 -
P/RPS 0.93 1.00 0.84 0.79 0.96 0.86 1.21 -16.05%
P/EPS 18.23 18.76 26.55 24.12 13.28 17.10 28.71 -26.06%
EY 5.49 5.33 3.77 4.15 7.53 5.85 3.48 35.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 0.78 0.83 1.06 1.00 1.31 -19.80%

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