[LUSTER] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 91.86%
YoY- 92.18%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 82,513 46,894 174,438 137,390 85,642 40,905 140,738 -30.01%
PBT 3,578 1,977 10,071 9,009 4,932 2,250 6,901 -35.53%
Tax -973 -441 2,705 -1,960 -1,252 -561 -1,661 -30.05%
NP 2,605 1,536 12,776 7,049 3,680 1,689 5,240 -37.32%
-
NP to SH 2,605 1,536 12,652 6,934 3,614 1,646 5,084 -36.04%
-
Tax Rate 27.19% 22.31% -26.86% 21.76% 25.39% 24.93% 24.07% -
Total Cost 79,908 45,358 161,662 130,341 81,962 39,216 135,498 -29.74%
-
Net Worth 177,843 177,843 158,082 158,082 158,082 138,593 151,597 11.26%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 177,843 177,843 158,082 158,082 158,082 138,593 151,597 11.26%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.16% 3.28% 7.32% 5.13% 4.30% 4.13% 3.72% -
ROE 1.46% 0.86% 8.00% 4.39% 2.29% 1.19% 3.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.18 2.37 8.83 6.95 4.33 2.36 7.43 -31.92%
EPS 0.13 0.08 0.64 0.35 0.18 0.08 0.27 -38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.83 1.61 5.98 4.71 2.94 1.40 4.83 -30.04%
EPS 0.09 0.05 0.43 0.24 0.12 0.06 0.17 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.061 0.0542 0.0542 0.0542 0.0475 0.052 11.26%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.075 0.08 0.075 0.095 0.085 0.09 0.105 -
P/RPS 1.80 3.37 0.85 1.37 1.96 3.81 1.41 17.73%
P/EPS 56.89 102.92 11.71 27.07 46.48 94.73 39.14 28.40%
EY 1.76 0.97 8.54 3.69 2.15 1.06 2.56 -22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.94 1.19 1.06 1.13 1.31 -26.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 23/05/18 28/02/18 -
Price 0.07 0.075 0.085 0.08 0.105 0.10 0.10 -
P/RPS 1.68 3.16 0.96 1.15 2.42 4.24 1.35 15.74%
P/EPS 53.10 96.49 13.28 22.80 57.41 105.25 37.27 26.69%
EY 1.88 1.04 7.53 4.39 1.74 0.95 2.68 -21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 1.06 1.00 1.31 1.25 1.25 -27.04%

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