[LUSTER] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.34%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 169,281 165,119 156,020 158,333 157,407 173,991 179,168 -3.71%
PBT 10,588 12,738 11,898 13,558 10,958 11,757 10,160 2.78%
Tax -2,738 -2,829 -4,119 -4,833 -3,904 -4,103 -3,096 -7.85%
NP 7,850 9,909 7,779 8,725 7,054 7,654 7,064 7.27%
-
NP to SH 15,465 11,385 8,624 8,475 6,039 7,036 6,682 74.88%
-
Tax Rate 25.86% 22.21% 34.62% 35.65% 35.63% 34.90% 30.47% -
Total Cost 161,431 155,210 148,241 149,608 150,353 166,337 172,104 -4.17%
-
Net Worth 295,402 291,915 289,335 289,295 289,295 289,295 289,293 1.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 295,402 291,915 289,335 289,295 289,295 289,295 289,293 1.40%
NOSH 3,022,624 3,022,624 2,896,547 2,892,968 2,892,968 2,892,968 2,892,967 2.96%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.64% 6.00% 4.99% 5.51% 4.48% 4.40% 3.94% -
ROE 5.24% 3.90% 2.98% 2.93% 2.09% 2.43% 2.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.73 5.66 5.39 5.47 5.44 6.01 6.19 -5.01%
EPS 0.52 0.39 0.30 0.29 0.21 0.24 0.23 72.17%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.80 5.66 5.35 5.43 5.40 5.97 6.14 -3.72%
EPS 0.53 0.39 0.30 0.29 0.21 0.24 0.23 74.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1013 0.1001 0.0992 0.0992 0.0992 0.0992 0.0992 1.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.095 0.085 0.11 0.115 0.13 0.19 0.195 -
P/RPS 1.66 1.50 2.04 2.10 2.39 3.16 3.15 -34.73%
P/EPS 18.15 21.79 36.90 39.26 62.28 78.12 84.42 -64.07%
EY 5.51 4.59 2.71 2.55 1.61 1.28 1.18 179.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 1.10 1.15 1.30 1.90 1.95 -38.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 26/11/21 26/08/21 28/05/21 -
Price 0.10 0.075 0.10 0.125 0.125 0.165 0.215 -
P/RPS 1.75 1.33 1.85 2.28 2.30 2.74 3.47 -36.61%
P/EPS 19.10 19.23 33.55 42.67 59.88 67.84 93.08 -65.17%
EY 5.24 5.20 2.98 2.34 1.67 1.47 1.07 188.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.00 1.25 1.25 1.65 2.15 -39.94%

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