[LUSTER] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- -35.96%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 141,000 158,747 158,333 183,471 182,551 174,438 140,738 0.03%
PBT 4,189 -14,824 13,558 9,013 12,746 10,071 6,901 -7.97%
Tax -2,445 -3,555 -4,833 -3,126 -3,417 2,705 -1,661 6.65%
NP 1,744 -18,379 8,725 5,887 9,329 12,776 5,240 -16.74%
-
NP to SH 2,251 -16,686 8,475 5,962 9,310 12,652 5,084 -12.69%
-
Tax Rate 58.37% - 35.65% 34.68% 26.81% -26.86% 24.07% -
Total Cost 139,256 177,126 149,608 177,584 173,222 161,662 135,498 0.45%
-
Net Worth 272,038 267,418 289,295 220,052 179,717 158,082 151,597 10.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 272,038 267,418 289,295 220,052 179,717 158,082 151,597 10.23%
NOSH 3,022,674 3,022,624 2,892,968 2,410,762 2,076,035 1,976,035 1,976,035 7.33%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.24% -11.58% 5.51% 3.21% 5.11% 7.32% 3.72% -
ROE 0.83% -6.24% 2.93% 2.71% 5.18% 8.00% 3.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.66 5.34 5.47 8.34 9.14 8.83 7.43 -7.47%
EPS 0.07 -0.56 0.29 0.27 0.47 0.64 0.27 -20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.09 0.08 0.08 1.98%
Adjusted Per Share Value based on latest NOSH - 2,410,762
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.83 5.44 5.43 6.29 6.26 5.98 4.83 0.00%
EPS 0.08 -0.57 0.29 0.20 0.32 0.43 0.17 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0917 0.0992 0.0755 0.0616 0.0542 0.052 10.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.07 0.095 0.115 0.175 0.09 0.075 0.105 -
P/RPS 1.50 1.78 2.10 2.10 0.98 0.85 1.41 1.03%
P/EPS 94.00 -16.92 39.26 64.59 19.30 11.71 39.14 15.71%
EY 1.06 -5.91 2.55 1.55 5.18 8.54 2.56 -13.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.06 1.15 1.75 1.00 0.94 1.31 -8.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 25/02/21 26/02/20 27/02/19 28/02/18 -
Price 0.07 0.09 0.125 0.21 0.085 0.085 0.10 -
P/RPS 1.50 1.68 2.28 2.52 0.93 0.96 1.35 1.77%
P/EPS 94.00 -16.03 42.67 77.51 18.23 13.28 37.27 16.66%
EY 1.06 -6.24 2.34 1.29 5.49 7.53 2.68 -14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.25 2.10 0.94 1.06 1.25 -7.55%

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