[LUSTER] QoQ Cumulative 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- -87.86%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 182,551 133,443 82,513 46,894 174,438 137,390 85,642 65.39%
PBT 12,746 9,568 3,578 1,977 10,071 9,009 4,932 87.99%
Tax -3,417 -2,453 -973 -441 2,705 -1,960 -1,252 94.93%
NP 9,329 7,115 2,605 1,536 12,776 7,049 3,680 85.60%
-
NP to SH 9,310 7,109 2,605 1,536 12,652 6,934 3,614 87.59%
-
Tax Rate 26.81% 25.64% 27.19% 22.31% -26.86% 21.76% 25.39% -
Total Cost 173,222 126,328 79,908 45,358 161,662 130,341 81,962 64.46%
-
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% 4.00% 1.46% 0.86% 8.00% 4.39% 2.29% -
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 6.75 4.18 2.37 8.83 6.95 4.33 64.32%
EPS 0.47 0.36 0.13 0.08 0.64 0.35 0.18 89.28%
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 6.04 4.41 2.73 1.55 5.77 4.55 2.83 65.53%
EPS 0.31 0.24 0.09 0.05 0.42 0.23 0.12 87.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0588 0.0588 0.0588 0.0523 0.0523 0.0523 8.95%
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 1.04 1.80 3.37 0.85 1.37 1.96 -36.92%
P/EPS 19.30 19.46 56.89 102.92 11.71 27.07 46.48 -44.25%
EY 5.18 5.14 1.76 0.97 8.54 3.69 2.15 79.43%
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 1.33 1.68 3.16 0.96 1.15 2.42 -47.04%
P/EPS 18.23 25.02 53.10 96.49 13.28 22.80 57.41 -53.35%
EY 5.49 4.00 1.88 1.04 7.53 4.39 1.74 114.67%
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