[LUSTER] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 12.63%
YoY- 60.97%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 184,706 184,893 183,573 171,678 171,474 180,592 174,603 3.82%
PBT 13,098 13,948 13,156 11,040 8,717 9,798 10,071 19.16%
Tax -4,132 -4,145 -3,539 2,090 2,984 2,825 2,705 -
NP 8,966 9,803 9,617 13,130 11,701 12,623 12,776 -21.04%
-
NP to SH 8,943 9,779 9,597 13,114 11,643 12,542 12,652 -20.66%
-
Tax Rate 31.55% 29.72% 26.90% -18.93% -34.23% -28.83% -26.86% -
Total Cost 175,740 175,090 173,956 158,548 159,773 167,969 161,827 5.65%
-
Net Worth 195,627 186,843 179,717 177,843 177,843 177,843 158,082 15.28%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 195,627 186,843 179,717 177,843 177,843 177,843 158,082 15.28%
NOSH 2,173,638 2,076,035 2,076,035 1,976,035 1,976,035 1,976,035 1,976,035 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.85% 5.30% 5.24% 7.65% 6.82% 6.99% 7.32% -
ROE 4.57% 5.23% 5.34% 7.37% 6.55% 7.05% 8.00% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.50 8.91 9.19 8.69 8.68 9.14 8.84 -2.58%
EPS 0.41 0.47 0.48 0.66 0.59 0.63 0.64 -25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.17%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.33 6.34 6.29 5.89 5.88 6.19 5.99 3.75%
EPS 0.31 0.34 0.33 0.45 0.40 0.43 0.43 -19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0641 0.0616 0.061 0.061 0.061 0.0542 15.31%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.13 0.055 0.09 0.07 0.075 0.08 0.075 -
P/RPS 1.53 0.62 0.98 0.81 0.86 0.88 0.85 48.02%
P/EPS 31.60 11.68 18.73 10.55 12.73 12.60 11.71 93.94%
EY 3.16 8.56 5.34 9.48 7.86 7.93 8.54 -48.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.61 1.00 0.78 0.83 0.89 0.94 32.92%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 26/11/19 26/08/19 29/05/19 27/02/19 -
Price 0.14 0.13 0.085 0.09 0.07 0.075 0.085 -
P/RPS 1.65 1.46 0.92 1.04 0.81 0.82 0.96 43.53%
P/EPS 34.03 27.60 17.69 13.56 11.88 11.82 13.28 87.36%
EY 2.94 3.62 5.65 7.37 8.42 8.46 7.53 -46.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 0.94 1.00 0.78 0.83 1.06 29.41%

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