[LUSTER] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.81%
YoY- -93.94%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 101,583 106,293 123,793 140,639 143,463 148,845 142,196 -20.03%
PBT 1,744 3,355 3,125 6,462 8,817 10,100 9,261 -67.04%
Tax -965 -1,787 -1,810 -2,864 -3,308 -4,079 -3,640 -58.63%
NP 779 1,568 1,315 3,598 5,509 6,021 5,621 -73.12%
-
NP to SH 612 1,455 782 2,046 3,091 3,890 2,888 -64.35%
-
Tax Rate 55.33% 53.26% 57.92% 44.32% 37.52% 40.39% 39.30% -
Total Cost 100,804 104,725 122,478 137,041 137,954 142,824 136,575 -18.28%
-
Net Worth 159,500 129,543 110,250 136,000 138,000 125,384 113,222 25.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 159,500 129,543 110,250 136,000 138,000 125,384 113,222 25.58%
NOSH 1,595,000 1,439,375 1,225,000 1,360,000 1,380,000 1,253,846 1,132,222 25.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.77% 1.48% 1.06% 2.56% 3.84% 4.05% 3.95% -
ROE 0.38% 1.12% 0.71% 1.50% 2.24% 3.10% 2.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.37 7.38 10.11 10.34 10.40 11.87 12.56 -36.32%
EPS 0.04 0.10 0.06 0.15 0.22 0.31 0.26 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,360,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.48 3.64 4.24 4.82 4.92 5.10 4.88 -20.13%
EPS 0.02 0.05 0.03 0.07 0.11 0.13 0.10 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0444 0.0378 0.0466 0.0473 0.043 0.0388 25.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.11 0.10 0.10 0.085 0.095 0.12 -
P/RPS 1.33 1.49 0.99 0.97 0.82 0.80 0.96 24.20%
P/EPS 221.53 108.82 156.65 66.47 37.95 30.62 47.05 180.12%
EY 0.45 0.92 0.64 1.50 2.64 3.27 2.13 -64.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 1.11 1.00 0.85 0.95 1.20 -20.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.085 0.095 0.12 0.105 0.13 0.09 0.095 -
P/RPS 1.33 1.29 1.19 1.02 1.25 0.76 0.76 45.07%
P/EPS 221.53 93.98 187.98 69.79 58.04 29.01 37.24 227.24%
EY 0.45 1.06 0.53 1.43 1.72 3.45 2.68 -69.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 1.33 1.05 1.30 0.90 0.95 -7.12%

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