[LUSTER] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -14.17%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 165,119 156,020 158,333 157,407 173,991 179,168 183,471 -6.80%
PBT 12,738 11,898 13,558 10,958 11,757 10,160 9,013 26.01%
Tax -2,829 -4,119 -4,833 -3,904 -4,103 -3,096 -3,126 -6.45%
NP 9,909 7,779 8,725 7,054 7,654 7,064 5,887 41.63%
-
NP to SH 11,385 8,624 8,475 6,039 7,036 6,682 5,962 54.10%
-
Tax Rate 22.21% 34.62% 35.65% 35.63% 34.90% 30.47% 34.68% -
Total Cost 155,210 148,241 149,608 150,353 166,337 172,104 177,584 -8.60%
-
Net Worth 291,915 289,335 289,295 289,295 289,295 289,293 220,052 20.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 291,915 289,335 289,295 289,295 289,295 289,293 220,052 20.79%
NOSH 3,022,624 2,896,547 2,892,968 2,892,968 2,892,968 2,892,967 2,410,762 16.32%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.00% 4.99% 5.51% 4.48% 4.40% 3.94% 3.21% -
ROE 3.90% 2.98% 2.93% 2.09% 2.43% 2.31% 2.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.66 5.39 5.47 5.44 6.01 6.19 8.34 -22.82%
EPS 0.39 0.30 0.29 0.21 0.24 0.23 0.27 27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 2,892,968
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.66 5.35 5.43 5.40 5.97 6.14 6.29 -6.81%
EPS 0.39 0.30 0.29 0.21 0.24 0.23 0.20 56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.0992 0.0992 0.0992 0.0992 0.0992 0.0755 20.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.085 0.11 0.115 0.13 0.19 0.195 0.175 -
P/RPS 1.50 2.04 2.10 2.39 3.16 3.15 2.10 -20.14%
P/EPS 21.79 36.90 39.26 62.28 78.12 84.42 64.59 -51.63%
EY 4.59 2.71 2.55 1.61 1.28 1.18 1.55 106.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.10 1.15 1.30 1.90 1.95 1.75 -38.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 26/11/21 26/08/21 28/05/21 25/02/21 -
Price 0.075 0.10 0.125 0.125 0.165 0.215 0.21 -
P/RPS 1.33 1.85 2.28 2.30 2.74 3.47 2.52 -34.76%
P/EPS 19.23 33.55 42.67 59.88 67.84 93.08 77.51 -60.61%
EY 5.20 2.98 2.34 1.67 1.47 1.07 1.29 153.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 1.25 1.25 1.65 2.15 2.10 -49.75%

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