[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -59.11%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 158,333 109,210 74,166 43,911 183,471 135,274 83,646 52.84%
PBT 13,558 8,990 6,264 3,916 9,013 7,045 3,520 145.11%
Tax -4,833 -3,085 -2,543 -1,017 -3,126 -2,307 -1,566 111.53%
NP 8,725 5,905 3,721 2,899 5,887 4,738 1,954 170.42%
-
NP to SH 8,475 4,810 3,025 2,438 5,962 4,733 1,951 165.51%
-
Tax Rate 35.65% 34.32% 40.60% 25.97% 34.68% 32.75% 44.49% -
Total Cost 149,608 103,305 70,445 41,012 177,584 130,536 81,692 49.52%
-
Net Worth 289,295 289,295 289,295 289,293 220,052 192,389 195,627 29.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 289,295 289,295 289,295 289,293 220,052 192,389 195,627 29.70%
NOSH 2,892,968 2,892,968 2,892,968 2,892,967 2,410,762 2,173,638 2,173,638 20.93%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.51% 5.41% 5.02% 6.60% 3.21% 3.50% 2.34% -
ROE 2.93% 1.66% 1.05% 0.84% 2.71% 2.46% 1.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.47 3.78 2.56 1.52 8.34 6.33 3.85 26.30%
EPS 0.29 0.17 0.10 0.08 0.27 0.22 0.09 117.69%
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 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 2,892,967
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.24 3.61 2.45 1.45 6.07 4.48 2.77 52.77%
EPS 0.28 0.16 0.10 0.08 0.20 0.16 0.06 178.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0957 0.0957 0.0957 0.0728 0.0636 0.0647 29.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.115 0.13 0.19 0.195 0.175 0.12 0.13 -
P/RPS 2.10 3.44 7.41 12.85 2.10 1.90 3.38 -27.12%
P/EPS 39.26 78.19 181.71 231.39 64.59 54.20 144.83 -58.01%
EY 2.55 1.28 0.55 0.43 1.55 1.85 0.69 138.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.90 1.95 1.75 1.33 1.44 -13.88%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 26/08/21 28/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.125 0.125 0.165 0.215 0.21 0.195 0.14 -
P/RPS 2.28 3.31 6.44 14.16 2.52 3.08 3.64 -26.73%
P/EPS 42.67 75.18 157.80 255.12 77.51 88.07 155.98 -57.75%
EY 2.34 1.33 0.63 0.39 1.29 1.14 0.64 136.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.65 2.15 2.10 2.17 1.56 -13.69%

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