[LUSTER] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.22%
YoY- 151.77%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 128,815 130,778 146,130 154,400 152,738 122,176 79,313 38.12%
PBT -100 255 8,419 11,416 14,268 14,145 8,551 -
Tax 668 1,216 -1,545 -2,073 -2,844 -3,300 -1,113 -
NP 568 1,471 6,874 9,343 11,424 10,845 7,438 -81.97%
-
NP to SH 568 1,471 6,874 9,343 11,424 10,845 7,438 -81.97%
-
Tax Rate - -476.86% 18.35% 18.16% 19.93% 23.33% 13.02% -
Total Cost 128,247 129,307 139,256 145,057 141,314 111,331 71,875 47.05%
-
Net Worth 69,680 239,886 83,258 82,408 81,060 60,515 66,292 3.37%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,831 1,831 3,025 3,025 3,025 3,025 - -
Div Payout % 322.39% 124.49% 44.02% 32.39% 26.49% 27.90% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,680 239,886 83,258 82,408 81,060 60,515 66,292 3.37%
NOSH 61,123 183,119 60,772 60,594 60,947 60,515 52,198 11.08%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.44% 1.12% 4.70% 6.05% 7.48% 8.88% 9.38% -
ROE 0.82% 0.61% 8.26% 11.34% 14.09% 17.92% 11.22% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 210.75 71.42 240.45 254.81 250.61 201.89 151.94 24.34%
EPS 0.93 0.80 11.31 15.42 18.74 17.92 14.25 -83.76%
DPS 3.00 1.00 5.00 4.99 4.96 5.00 0.00 -
NAPS 1.14 1.31 1.37 1.36 1.33 1.00 1.27 -6.94%
Adjusted Per Share Value based on latest NOSH - 60,594
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.42 4.48 5.01 5.29 5.24 4.19 2.72 38.17%
EPS 0.02 0.05 0.24 0.32 0.39 0.37 0.26 -81.88%
DPS 0.06 0.06 0.10 0.10 0.10 0.10 0.00 -
NAPS 0.0239 0.0823 0.0285 0.0283 0.0278 0.0208 0.0227 3.49%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.44 1.55 1.67 1.68 1.92 1.88 1.69 -
P/RPS 0.68 2.17 0.69 0.66 0.77 0.93 1.11 -27.84%
P/EPS 154.96 192.95 14.76 10.90 10.24 10.49 11.86 453.87%
EY 0.65 0.52 6.77 9.18 9.76 9.53 8.43 -81.85%
DY 2.08 0.65 2.99 2.97 2.59 2.66 0.00 -
P/NAPS 1.26 1.18 1.22 1.24 1.44 1.88 1.33 -3.53%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/06/05 01/04/05 30/11/04 27/08/04 31/05/04 - - -
Price 0.98 1.44 1.55 1.63 1.65 0.00 0.00 -
P/RPS 0.47 2.02 0.64 0.64 0.66 0.00 0.00 -
P/EPS 105.46 179.26 13.70 10.57 8.80 0.00 0.00 -
EY 0.95 0.56 7.30 9.46 11.36 0.00 0.00 -
DY 3.06 0.69 3.23 3.06 3.01 0.00 0.00 -
P/NAPS 0.86 1.10 1.13 1.20 1.24 0.00 0.00 -

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