[LUSTER] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -8.55%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 179,168 183,471 184,382 184,706 184,893 183,573 171,678 2.88%
PBT 10,160 9,013 10,223 13,098 13,948 13,156 11,040 -5.38%
Tax -3,096 -3,126 -3,271 -4,132 -4,145 -3,539 2,090 -
NP 7,064 5,887 6,952 8,966 9,803 9,617 13,130 -33.82%
-
NP to SH 6,682 5,962 6,934 8,943 9,779 9,597 13,114 -36.17%
-
Tax Rate 30.47% 34.68% 32.00% 31.55% 29.72% 26.90% -18.93% -
Total Cost 172,104 177,584 177,430 175,740 175,090 173,956 158,548 5.61%
-
Net Worth 289,293 220,052 192,389 195,627 186,843 179,717 177,843 38.27%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 289,293 220,052 192,389 195,627 186,843 179,717 177,843 38.27%
NOSH 2,892,967 2,410,762 2,173,638 2,173,638 2,076,035 2,076,035 1,976,035 28.90%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.94% 3.21% 3.77% 4.85% 5.30% 5.24% 7.65% -
ROE 2.31% 2.71% 3.60% 4.57% 5.23% 5.34% 7.37% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.19 8.34 8.63 8.50 8.91 9.19 8.69 -20.22%
EPS 0.23 0.27 0.32 0.41 0.47 0.48 0.66 -50.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.09 0.09 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 2,173,638
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.14 6.29 6.32 6.33 6.34 6.29 5.89 2.80%
EPS 0.23 0.20 0.24 0.31 0.34 0.33 0.45 -36.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0755 0.066 0.0671 0.0641 0.0616 0.061 38.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.195 0.175 0.12 0.13 0.055 0.09 0.07 -
P/RPS 3.15 2.10 1.39 1.53 0.62 0.98 0.81 147.09%
P/EPS 84.42 64.59 36.99 31.60 11.68 18.73 10.55 299.55%
EY 1.18 1.55 2.70 3.16 8.56 5.34 9.48 -75.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.75 1.33 1.44 0.61 1.00 0.78 84.09%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 -
Price 0.215 0.21 0.195 0.14 0.13 0.085 0.09 -
P/RPS 3.47 2.52 2.26 1.65 1.46 0.92 1.04 123.12%
P/EPS 93.08 77.51 60.12 34.03 27.60 17.69 13.56 260.76%
EY 1.07 1.29 1.66 2.94 3.62 5.65 7.37 -72.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.10 2.17 1.56 1.44 0.94 1.00 66.50%

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