[LUSTER] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 55.3%
YoY- 162.44%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 171,678 171,474 180,592 174,603 173,923 162,262 152,030 8.43%
PBT 11,040 8,717 9,798 10,071 10,982 7,553 7,279 31.97%
Tax 2,090 2,984 2,825 2,705 -2,713 -2,481 -2,190 -
NP 13,130 11,701 12,623 12,776 8,269 5,072 5,089 88.00%
-
NP to SH 13,114 11,643 12,542 12,652 8,147 4,937 4,948 91.40%
-
Tax Rate -18.93% -34.23% -28.83% -26.86% 24.70% 32.85% 30.09% -
Total Cost 158,548 159,773 167,969 161,827 165,654 157,190 146,941 5.19%
-
Net Worth 177,843 177,843 177,843 158,082 158,082 158,082 138,593 18.06%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 177,843 177,843 177,843 158,082 158,082 158,082 138,593 18.06%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.65% 6.82% 6.99% 7.32% 4.75% 3.13% 3.35% -
ROE 7.37% 6.55% 7.05% 8.00% 5.15% 3.12% 3.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.69 8.68 9.14 8.84 8.80 8.21 8.78 -0.68%
EPS 0.66 0.59 0.63 0.64 0.41 0.25 0.29 72.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.68 5.67 5.97 5.78 5.75 5.37 5.03 8.43%
EPS 0.43 0.39 0.41 0.42 0.27 0.16 0.16 93.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0588 0.0588 0.0523 0.0523 0.0523 0.0459 17.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.07 0.075 0.08 0.075 0.095 0.085 0.09 -
P/RPS 0.81 0.86 0.88 0.85 1.08 1.04 1.03 -14.78%
P/EPS 10.55 12.73 12.60 11.71 23.04 34.02 31.51 -51.75%
EY 9.48 7.86 7.93 8.54 4.34 2.94 3.17 107.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.89 0.94 1.19 1.06 1.13 -21.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 23/05/18 -
Price 0.09 0.07 0.075 0.085 0.08 0.105 0.10 -
P/RPS 1.04 0.81 0.82 0.96 0.91 1.28 1.14 -5.93%
P/EPS 13.56 11.88 11.82 13.28 19.40 42.03 35.01 -46.83%
EY 7.37 8.42 8.46 7.53 5.15 2.38 2.86 87.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.83 1.06 1.00 1.31 1.25 -13.81%

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