[LUSTER] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.54%
YoY- -89.77%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 106,293 123,793 140,639 143,463 148,845 142,196 118,552 -7.01%
PBT 3,355 3,125 6,462 8,817 10,100 9,261 38,723 -80.39%
Tax -1,787 -1,810 -2,864 -3,308 -4,079 -3,640 -2,938 -28.19%
NP 1,568 1,315 3,598 5,509 6,021 5,621 35,785 -87.54%
-
NP to SH 1,455 782 2,046 3,091 3,890 2,888 33,762 -87.68%
-
Tax Rate 53.26% 57.92% 44.32% 37.52% 40.39% 39.30% 7.59% -
Total Cost 104,725 122,478 137,041 137,954 142,824 136,575 82,767 16.96%
-
Net Worth 129,543 110,250 136,000 138,000 125,384 113,222 100,199 18.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,543 110,250 136,000 138,000 125,384 113,222 100,199 18.65%
NOSH 1,439,375 1,225,000 1,360,000 1,380,000 1,253,846 1,132,222 1,001,999 27.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.48% 1.06% 2.56% 3.84% 4.05% 3.95% 30.19% -
ROE 1.12% 0.71% 1.50% 2.24% 3.10% 2.55% 33.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.38 10.11 10.34 10.40 11.87 12.56 11.83 -26.96%
EPS 0.10 0.06 0.15 0.22 0.31 0.26 3.37 -90.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.10 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 1,380,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.64 4.24 4.82 4.92 5.10 4.88 4.07 -7.16%
EPS 0.05 0.03 0.07 0.11 0.13 0.10 1.16 -87.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0378 0.0466 0.0473 0.043 0.0388 0.0344 18.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.11 0.10 0.10 0.085 0.095 0.12 0.10 -
P/RPS 1.49 0.99 0.97 0.82 0.80 0.96 0.85 45.33%
P/EPS 108.82 156.65 66.47 37.95 30.62 47.05 2.97 1000.73%
EY 0.92 0.64 1.50 2.64 3.27 2.13 33.69 -90.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.00 0.85 0.95 1.20 1.00 14.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.095 0.12 0.105 0.13 0.09 0.095 0.215 -
P/RPS 1.29 1.19 1.02 1.25 0.76 0.76 1.82 -20.48%
P/EPS 93.98 187.98 69.79 58.04 29.01 37.24 6.38 499.92%
EY 1.06 0.53 1.43 1.72 3.45 2.68 15.67 -83.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.33 1.05 1.30 0.90 0.95 2.15 -37.56%

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