[LUSTER] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.08%
YoY- 55.05%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 41,958 158,333 109,210 74,166 43,911 183,471 135,274 -54.21%
PBT 2,256 13,558 8,990 6,264 3,916 9,013 7,045 -53.22%
Tax -303 -4,833 -3,085 -2,543 -1,017 -3,126 -2,307 -74.19%
NP 1,953 8,725 5,905 3,721 2,899 5,887 4,738 -44.64%
-
NP to SH 2,587 8,475 4,810 3,025 2,438 5,962 4,733 -33.17%
-
Tax Rate 13.43% 35.65% 34.32% 40.60% 25.97% 34.68% 32.75% -
Total Cost 40,005 149,608 103,305 70,445 41,012 177,584 130,536 -54.57%
-
Net Worth 289,335 289,295 289,295 289,295 289,293 220,052 192,389 31.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 289,335 289,295 289,295 289,295 289,293 220,052 192,389 31.29%
NOSH 2,896,547 2,892,968 2,892,968 2,892,968 2,892,967 2,410,762 2,173,638 21.11%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.65% 5.51% 5.41% 5.02% 6.60% 3.21% 3.50% -
ROE 0.89% 2.93% 1.66% 1.05% 0.84% 2.71% 2.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.45 5.47 3.78 2.56 1.52 8.34 6.33 -62.59%
EPS 0.09 0.29 0.17 0.10 0.08 0.27 0.22 -44.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 2,892,968
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.44 5.43 3.74 2.54 1.51 6.29 4.64 -54.19%
EPS 0.09 0.29 0.16 0.10 0.08 0.20 0.16 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0992 0.0992 0.0992 0.0992 0.0755 0.066 31.24%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.11 0.115 0.13 0.19 0.195 0.175 0.12 -
P/RPS 7.59 2.10 3.44 7.41 12.85 2.10 1.90 151.97%
P/EPS 123.03 39.26 78.19 181.71 231.39 64.59 54.20 72.80%
EY 0.81 2.55 1.28 0.55 0.43 1.55 1.85 -42.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.30 1.90 1.95 1.75 1.33 -11.89%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 26/11/21 26/08/21 28/05/21 25/02/21 26/11/20 -
Price 0.10 0.125 0.125 0.165 0.215 0.21 0.195 -
P/RPS 6.90 2.28 3.31 6.44 14.16 2.52 3.08 71.29%
P/EPS 111.84 42.67 75.18 157.80 255.12 77.51 88.07 17.28%
EY 0.89 2.34 1.33 0.63 0.39 1.29 1.14 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.25 1.65 2.15 2.10 2.17 -40.36%

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