[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 104.82%
YoY- -68.88%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 141,000 111,022 77,885 39,465 158,747 120,158 80,952 44.61%
PBT 4,189 3,818 3,694 1,179 -14,824 6,020 5,444 -15.98%
Tax -2,445 -320 -215 -126 -3,555 -990 -539 173.27%
NP 1,744 3,498 3,479 1,053 -18,379 5,030 4,905 -49.71%
-
NP to SH 2,251 3,045 2,990 805 -16,686 2,508 5,935 -47.51%
-
Tax Rate 58.37% 8.38% 5.82% 10.69% - 16.45% 9.90% -
Total Cost 139,256 107,524 74,406 38,412 177,126 115,128 76,047 49.51%
-
Net Worth 272,038 302,262 272,037 272,036 267,418 295,402 291,915 -4.58%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 272,038 302,262 272,037 272,036 267,418 295,402 291,915 -4.58%
NOSH 3,022,674 3,022,674 3,022,674 3,022,624 3,022,624 3,022,624 3,022,624 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.24% 3.15% 4.47% 2.67% -11.58% 4.19% 6.06% -
ROE 0.83% 1.01% 1.10% 0.30% -6.24% 0.85% 2.03% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.66 3.67 2.58 1.31 5.34 4.07 2.77 41.31%
EPS 0.07 0.10 0.10 0.03 -0.56 0.23 0.20 -50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.09 0.10 0.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 3,022,624
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.83 3.81 2.67 1.35 5.44 4.12 2.78 44.37%
EPS 0.08 0.10 0.10 0.03 -0.57 0.09 0.20 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.1036 0.0933 0.0933 0.0917 0.1013 0.1001 -4.56%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.07 0.075 0.085 0.085 0.095 0.095 0.085 -
P/RPS 1.50 2.04 3.30 6.51 1.78 2.34 3.07 -37.88%
P/EPS 94.00 74.45 85.93 319.16 -16.92 111.89 41.81 71.36%
EY 1.06 1.34 1.16 0.31 -5.91 0.89 2.39 -41.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.94 0.94 1.06 0.95 0.85 -5.55%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.07 0.065 0.08 0.08 0.09 0.10 0.075 -
P/RPS 1.50 1.77 3.10 6.13 1.68 2.46 2.70 -32.34%
P/EPS 94.00 64.52 80.87 300.39 -16.03 117.78 36.89 86.23%
EY 1.06 1.55 1.24 0.33 -6.24 0.85 2.71 -46.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 0.89 0.89 1.00 1.00 0.75 2.64%

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