[LUSTER] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 1.9%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 183,471 184,382 184,706 184,893 183,573 171,678 171,474 4.59%
PBT 9,013 10,223 13,098 13,948 13,156 11,040 8,717 2.24%
Tax -3,126 -3,271 -4,132 -4,145 -3,539 2,090 2,984 -
NP 5,887 6,952 8,966 9,803 9,617 13,130 11,701 -36.61%
-
NP to SH 5,962 6,934 8,943 9,779 9,597 13,114 11,643 -35.86%
-
Tax Rate 34.68% 32.00% 31.55% 29.72% 26.90% -18.93% -34.23% -
Total Cost 177,584 177,430 175,740 175,090 173,956 158,548 159,773 7.26%
-
Net Worth 220,052 192,389 195,627 186,843 179,717 177,843 177,843 15.18%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 220,052 192,389 195,627 186,843 179,717 177,843 177,843 15.18%
NOSH 2,410,762 2,173,638 2,173,638 2,076,035 2,076,035 1,976,035 1,976,035 14.10%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.21% 3.77% 4.85% 5.30% 5.24% 7.65% 6.82% -
ROE 2.71% 3.60% 4.57% 5.23% 5.34% 7.37% 6.55% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.34 8.63 8.50 8.91 9.19 8.69 8.68 -2.61%
EPS 0.27 0.32 0.41 0.47 0.48 0.66 0.59 -40.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.09 0.09 0.09 7.24%
Adjusted Per Share Value based on latest NOSH - 2,076,035
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.29 6.32 6.33 6.34 6.29 5.89 5.88 4.57%
EPS 0.20 0.24 0.31 0.34 0.33 0.45 0.40 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.066 0.0671 0.0641 0.0616 0.061 0.061 15.20%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.175 0.12 0.13 0.055 0.09 0.07 0.075 -
P/RPS 2.10 1.39 1.53 0.62 0.98 0.81 0.86 80.84%
P/EPS 64.59 36.99 31.60 11.68 18.73 10.55 12.73 193.82%
EY 1.55 2.70 3.16 8.56 5.34 9.48 7.86 -65.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.33 1.44 0.61 1.00 0.78 0.83 64.05%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 26/08/19 -
Price 0.21 0.195 0.14 0.13 0.085 0.09 0.07 -
P/RPS 2.52 2.26 1.65 1.46 0.92 1.04 0.81 112.38%
P/EPS 77.51 60.12 34.03 27.60 17.69 13.56 11.88 247.18%
EY 1.29 1.66 2.94 3.62 5.65 7.37 8.42 -71.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.17 1.56 1.44 0.94 1.00 0.78 92.95%

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