[LUSTER] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.92%
YoY- 565.37%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,845 142,196 118,552 98,398 73,784 52,088 42,778 129.44%
PBT 10,100 9,261 38,723 34,037 29,998 26,574 -7,596 -
Tax -4,079 -3,640 -2,938 -2,277 -744 -456 21 -
NP 6,021 5,621 35,785 31,760 29,254 26,118 -7,575 -
-
NP to SH 3,890 2,888 33,762 30,226 27,497 25,636 -7,575 -
-
Tax Rate 40.39% 39.30% 7.59% 6.69% 2.48% 1.72% - -
Total Cost 142,824 136,575 82,767 66,638 44,530 25,970 50,353 100.25%
-
Net Worth 125,384 113,222 100,199 82,829 69,079 35,915 -29,370 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 125,384 113,222 100,199 82,829 69,079 35,915 -29,370 -
NOSH 1,253,846 1,132,222 1,001,999 1,088,012 627,999 359,155 61,189 647.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.05% 3.95% 30.19% 32.28% 39.65% 50.14% -17.71% -
ROE 3.10% 2.55% 33.69% 36.49% 39.80% 71.38% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.87 12.56 11.83 13.07 11.75 14.50 69.91 -69.30%
EPS 0.31 0.26 3.37 4.01 4.38 7.14 -12.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.10 -0.48 -
Adjusted Per Share Value based on latest NOSH - 1,088,012
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.92 4.70 3.92 3.26 2.44 1.72 1.42 128.80%
EPS 0.13 0.10 1.12 1.00 0.91 0.85 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0375 0.0331 0.0274 0.0229 0.0119 -0.0097 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.095 0.12 0.10 0.10 0.09 0.12 0.01 -
P/RPS 0.80 0.96 0.85 0.77 0.77 0.83 0.01 1751.69%
P/EPS 30.62 47.05 2.97 2.49 2.06 1.68 -0.08 -
EY 3.27 2.13 33.69 40.14 48.65 59.48 -1,237.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.20 1.00 0.91 0.82 1.20 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.09 0.095 0.215 0.115 0.12 0.10 0.14 -
P/RPS 0.76 0.76 1.82 0.88 1.02 0.69 0.20 143.31%
P/EPS 29.01 37.24 6.38 2.86 2.74 1.40 -1.13 -
EY 3.45 2.68 15.67 34.91 36.49 71.38 -88.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 2.15 1.05 1.09 1.00 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