[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 22.1%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,747 160,210 161,904 167,832 158,333 145,613 148,332 4.61%
PBT -14,824 8,026 10,888 9,024 13,558 11,986 12,528 -
Tax -3,555 -1,320 -1,078 -1,212 -4,833 -4,113 -5,086 -21.18%
NP -18,379 6,706 9,810 7,812 8,725 7,873 7,442 -
-
NP to SH -16,686 3,344 11,870 10,348 8,475 6,413 6,050 -
-
Tax Rate - 16.45% 9.90% 13.43% 35.65% 34.32% 40.60% -
Total Cost 177,126 153,504 152,094 160,020 149,608 137,740 140,890 16.43%
-
Net Worth 267,418 295,402 291,915 289,335 289,295 289,295 289,295 -5.09%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 267,418 295,402 291,915 289,335 289,295 289,295 289,295 -5.09%
NOSH 3,022,624 3,022,624 3,022,624 2,896,547 2,892,968 2,892,968 2,892,968 2.95%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -11.58% 4.19% 6.06% 4.65% 5.51% 5.41% 5.02% -
ROE -6.24% 1.13% 4.07% 3.58% 2.93% 2.22% 2.09% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.34 5.42 5.55 5.80 5.47 5.03 5.13 2.70%
EPS -0.56 0.31 0.40 0.36 0.29 0.23 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.10 0.10 0.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 2,896,547
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.44 5.49 5.55 5.76 5.43 4.99 5.09 4.52%
EPS -0.57 0.11 0.41 0.35 0.29 0.22 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.1013 0.1001 0.0992 0.0992 0.0992 0.0992 -5.09%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.095 0.095 0.085 0.11 0.115 0.13 0.19 -
P/RPS 1.78 1.75 1.53 1.90 2.10 2.58 3.71 -38.63%
P/EPS -16.92 83.92 20.90 30.76 39.26 58.64 90.85 -
EY -5.91 1.19 4.78 3.25 2.55 1.71 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.95 0.85 1.10 1.15 1.30 1.90 -32.15%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 26/11/21 26/08/21 -
Price 0.09 0.10 0.075 0.10 0.125 0.125 0.165 -
P/RPS 1.68 1.84 1.35 1.72 2.28 2.48 3.22 -35.11%
P/EPS -16.03 88.34 18.44 27.96 42.67 56.39 78.90 -
EY -6.24 1.13 5.42 3.58 2.34 1.77 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.75 1.00 1.25 1.25 1.65 -28.31%

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