[LUSTER] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 65.02%
YoY- 138.88%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 171,474 180,592 174,603 173,923 162,262 152,030 140,738 14.11%
PBT 8,717 9,798 10,071 10,982 7,553 7,279 6,901 16.90%
Tax 2,984 2,825 2,705 -2,713 -2,481 -2,190 -1,924 -
NP 11,701 12,623 12,776 8,269 5,072 5,089 4,977 77.08%
-
NP to SH 11,643 12,542 12,652 8,147 4,937 4,948 4,821 80.29%
-
Tax Rate -34.23% -28.83% -26.86% 24.70% 32.85% 30.09% 27.88% -
Total Cost 159,773 167,969 161,827 165,654 157,190 146,941 135,761 11.50%
-
Net Worth 177,843 177,843 158,082 158,082 158,082 138,593 151,597 11.26%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 177,843 177,843 158,082 158,082 158,082 138,593 151,597 11.26%
NOSH 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.82% 6.99% 7.32% 4.75% 3.13% 3.35% 3.54% -
ROE 6.55% 7.05% 8.00% 5.15% 3.12% 3.57% 3.18% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.68 9.14 8.84 8.80 8.21 8.78 7.43 10.95%
EPS 0.59 0.63 0.64 0.41 0.25 0.29 0.25 77.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.88 6.19 5.99 5.96 5.56 5.21 4.83 14.05%
EPS 0.40 0.43 0.43 0.28 0.17 0.17 0.17 77.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.061 0.0542 0.0542 0.0542 0.0475 0.052 11.26%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.075 0.08 0.075 0.095 0.085 0.09 0.105 -
P/RPS 0.86 0.88 0.85 1.08 1.04 1.03 1.41 -28.14%
P/EPS 12.73 12.60 11.71 23.04 34.02 31.51 41.27 -54.44%
EY 7.86 7.93 8.54 4.34 2.94 3.17 2.42 119.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.94 1.19 1.06 1.13 1.31 -26.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 23/05/18 28/02/18 -
Price 0.07 0.075 0.085 0.08 0.105 0.10 0.10 -
P/RPS 0.81 0.82 0.96 0.91 1.28 1.14 1.35 -28.92%
P/EPS 11.88 11.82 13.28 19.40 42.03 35.01 39.31 -55.06%
EY 8.42 8.46 7.53 5.15 2.38 2.86 2.54 122.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 1.06 1.00 1.31 1.25 1.25 -27.04%

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